$99,000
1413 S Ong St, Amarillo, TX, 79102
Pending
Commercial
Highlights
Interior
Exterior
Lot Size3,920 sqft
Building Information
Year Built1922
Stories1
Roof Type105
Land Information
APNR-039-3500-0330
SubdivisionHughes Addn
Land UseResidential
Legal DescriptionHUGHES ADDN, BLK 0093, N 26.73FT OF 8 & S 23.27FT OF 9
Census Tract011500
Assessed Land Value$4,500
Assessed Improvement Value$98,363
Assessment Year2025
About this property
House with an income producing backhouse! This home is perfect for any investor or anyone wanting to occupy one unit and rent out the other. Don't miss out on this opportunity.
Investor Tools
$798,169Estimated Mortgage Balance
$109,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$654 /month
Positive
Cash Flow Estimate:
$218 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$210/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,975
$102,863
2025
$4,500
$98,363
$102,863
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$1,975
$102,863
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Happy State Bank
Commercial
$84,000
No
First
Nov 17, 2020
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$798,169
N/A
0%
732%
$4,865/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$972/mo
$4,865/mo
$-3,893/mo
10.7%
