$153,000
1211 N Apache St, Amarillo, TX, 79107
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,970 sqft
Building Information
Year Built1961
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-022-5800-2500
Lot Number18
SubdivisionForrest Hill Terr
Land UseResidential
Legal DescriptionFORREST HILL TERR, LOT 018, BLK 0012
Census Tract015000
Assessed Land Value$5,000
Assessed Improvement Value$152,624
Assessment Year2025
About this property
Perfect starter home or investment property!
Investor Tools
$773,991Estimated Mortgage Balance
$157,624Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$946 /month
Positive
Cash Flow Estimate:
$315 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$238/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,067
$157,624
2025
$5,000
$152,624
$157,624
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,067
$157,624
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Happy State Bank
Commercial
$56,950
No
First
Nov 10, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$773,991
N/A
0%
491%
$4,703/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,322/mo
$4,703/mo
$-3,381/mo
10.1%
