$214,842
NAL Estimated Property Value1311 N Travis Street, Amarillo, TX, 79107
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesRefrigerator, Range, Microwave, Dishwasher
Exterior
Lot Size6,970 sqft
Building Information
Year Built2021
Stories1
Land Information
APNR-082-0820-2448
SubdivisionUniversity Heights
Land UseResidential
Legal DescriptionUNIVERSITY HEIGHTS, BLK 0030, E 15FT OF 4 & ALL OF 1 THRU 3
Census Tract013000
Assessed Land Value$4,950
Assessed Improvement Value$209,892
Assessment Year2025
About this property
This home is ready and waiting for YOU! 3/2 Fully equipped with SMART HOME TECHNOLOGY that includes programmable thermostat, keyless smart locks all connected and secured through a smart home hub is available. Home comes with a washer dryer hookups. Refrigerator, Microwave and Range, Dishwasher. Solid surface flooring throughout, open concept living, dining and kitchen areas.
Investor Tools
$214,842
Estimated Property Value
$232,543,268Estimated Mortgage Balance
$214,842Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,289 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$274/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,210
$214,842
2025
$4,950
$209,892
$214,842
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,210
$214,842
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Commonwealth Annuity And Life Insurance
Commercial
$250,000,000
No
First
Aug 30, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$232,543,268
N/A
0%
108239%
$1,498,877/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,322/mo
$1,498,877/mo
$-1,497,555/mo
7.4%
