$394,000
NAL Estimated Property Value111 N Rosemont St, Amarillo, TX, 79106
$498,428 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesOven, Cooktop, Dishwasher, Microwave, Gas Water Heater
Exterior
Lot Size6,098 sqft
Building Information
Year Built1954
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-086-2400-1200
SubdivisionWest Hills # 3
Land UseResidential
Legal DescriptionWEST HILLS # 3, BLK 0011, N IRREG 52FT OF 31 & S IRREG 52FT OF 32
Census Tract013200
Assessed Land Value$19,853
Assessed Improvement Value$314,387
Assessment Year2025
About this property
CLASS 4 ROOF, GAS LINE & SEWER LINE REPLACED JULY 2025. This large home with tons of storage will not disappoint! Checkout the huge & updated kitchen! Perfect for entertaining or for a large family. 4 bedrooms, 3 baths and 2 car garage. The isolated 4th bedroom presents an ideal opportunity for mother-in-law quarters or a private suite. Beautifully refinished hardwood flooring through most of the house.
Investor Tools
$394,000
Estimated Property Value
$0Estimated Mortgage Balance
$394,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$498,428
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,364 /month
Positive
Cash Flow Estimate:
$788 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$828/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,970
$334,240
2025
$19,853
$314,387
$334,240
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,970
$334,240
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$394,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,542/mo
N/A
+$1,542/mo
4.7%
