Last 24 Hours
$185,000
1102 S Western St, Amarillo, TX, 79106
$188,738 ARV
On Market
Commercial
3 Beds
1 Bath
1,950 Sq Ft
$94.87 / sqft
Built in 1926Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Heating Floor/WallExterior
Lot Size8,276 sqft
Building Information
Year Built1926
Stories1
Roof Type105
Land Information
APNR-065-3500-1900
Lot Number5
SubdivisionRoberts Place
Land UseResidential
Legal DescriptionROBERTS PLACE, LOT 005, BLK 0027, ODOM-COTTEN SUB
Census Tract011800
Assessed Land Value$7,650
Assessed Improvement Value$174,836
Assessment Year2025
About this property
Front house is a 3/1 and back house is a 1/1. Great house with income producing back house! The back house is currently rented. This is perfect for any investor or someone wanting to occupy the front house and keep the back house rented
Investor Tools
$79,848Estimated Mortgage Balance
$127,216Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$188,737
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,236 /month
Positive
Cash Flow Estimate:
$412 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$421/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,022
$182,486
2025
$7,650
$174,836
$182,486
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$4,022
$182,486
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Herring Bank
Unknown
$100,000
No
First
Oct 17, 2016
Oct 2018
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$79,848
$121,152
60%
39%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,322/mo
$600/mo
+$722/mo
7.7%
12.4%