$124,000
NAL Estimated Property Value1204 SW 11TH Avenue, Amarillo, TX, 79101
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Refrigerator
Exterior
Lot Size8,712 sqft
Building Information
Year Built1926
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-044-7600-3720
Lot Number13
SubdivisionMadden Addn
Land UseResidential
Legal DescriptionMADDEN ADDN, LOT 013, BLK 0005
Census Tract011500
Assessed Land Value$5,400
Assessed Improvement Value$110,286
Assessment Year2025
About this property
Delightful Bivins cottage with plenty of charm! This 2-bedroom, 1-bath home is just a stone's throw from downtown and combines cozy living with thoughtful updates. Enjoy a bright living area, a formal dining room with built-in corner hutches. Upgrades include a large AC unit , new flooring in kitchen and electrical and gas lines updated roughly 5 years ago. Storm windows wrap the home, adding character and peace of mind. The garage also has electricity. Full of personality and ready to welcome its next owner!
Investor Tools
$124,000
Estimated Property Value
$100,234Estimated Mortgage Balance
$23,766Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$744 /month
Positive
Cash Flow Estimate:
$248 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$178/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,521
$115,686
2025
$5,400
$110,286
$115,686
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,521
$115,686
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Associated Mortgage Corp
Fha
$109,971
Yes
First
Sep 15, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$100,234
$23,766
19%
81%
$660/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$972/mo
$660/mo
+$312/mo
9.4%
