$166,000
NAL Estimated Property Value1224 S Bryan St, Amarillo, TX, 79102
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,405 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-005-0100-3795
Lot Number10
SubdivisionBivins Estates
Land UseResidential
Legal DescriptionBIVINS ESTATES, LOT 010, BLK 0034
Census Tract011500
Assessed Land Value$13,500
Assessed Improvement Value$148,667
Assessment Year2025
About this property
Welcome to Bivins! This beautiful 3 bedroom home is ideal for anyone looking for a cozy and comfortable living space. You can enjoy chilly nights by the fireplace, creating a warm and inviting atmosphere. The kitchen in this home is stunning, featuring gorgeous tile and ample storage space. Additionally, there is a storage shed in the backyard, providing extra convenience for your storage needs. The home also offers a formal dining area and plenty of natural light, thanks to the abundance of windows. Also listed in a port folio with 22 other houses.
Investor Tools
$166,000
Estimated Property Value
$146,726Estimated Mortgage Balance
$19,274Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,008 /month
Positive
Cash Flow Estimate:
$336 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$308/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,870
$162,167
2025
$13,500
$148,667
$162,167
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$2,870
$162,167
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amarillo National Bank
Unknown
$147,150
No
First
Mar 19, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,726
$19,274
11%
88%
$883/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,322/mo
$883/mo
+$439/mo
9.6%
