$265,794
NAL Estimated Property Value1427 MERLOT Boulevard, Amarillo, TX, 79124
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDisposal, Range, Dishwasher
Exterior
Lot Size7,841 sqft
Building Information
Year Built2021
Stories1
Garage Spaces2
Land Information
APNR-086-0550-1225
Lot Number67
SubdivisionThe Vineyards # 6
Land UseResidential
Legal DescriptionTHE VINEYARDS # 6, LOT 067, BLK 0007, 0.1800 ACRES
Census Tract013400
Assessed Land Value$30,000
Assessed Improvement Value$235,794
Assessment Year2025
About this property
Super cute and beautifully maintained home in The Vineyards! This 3-bedroom, 2-bath home offers a desirable isolated primary suite for added privacy. The custom open-concept layout is warm, inviting, and perfect for everyday living or entertaining. You'll love the gorgeous cabinetry and granite countertops throughout. Conveniently located with easy access to the loop, downtown Amarillo, and the medical district--making commuting a breeze. Don't miss this move-in ready gem!
Investor Tools
$265,794
Estimated Property Value
$144,946Estimated Mortgage Balance
$120,848Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,595 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$409/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,580
$265,794
2025
$30,000
$235,794
$265,794
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,580
$265,794
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Boc Bank
Conventional
$159,944
No
First
Jun 17, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$144,946
$120,848
45%
55%
$959/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$959/mo
+$581/mo
7.0%
