$199,999
1503 S FANNIN, Amarillo, TX, 79102
$226,514 ARV
On Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesWasher/Dryer, Oven, Range, Dishwasher, Gas Water Heater
Exterior
Lot Size7,405 sqft
Building Information
Year Built1948
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-005-0100-4585
SubdivisionBivins Estates
Land UseResidential
Legal DescriptionBIVINS ESTATES, BLK 0041, S/2 OF 23 & ALL OF 22
Census Tract011500
Assessed Land Value$19,379
Assessed Improvement Value$175,273
Assessment Year2025
About this property
Perfect starter home in the beloved Bivins Neighbourhood! Original hardwood flooring throughout, spacious kitchen, dining, living and laundry areas. Large backyard with a spacious outdoor covered area.
Investor Tools
$154,383Estimated Mortgage Balance
$40,269Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$226,514
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$408/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,919
$194,652
2025
$19,379
$175,273
$194,652
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,919
$194,652
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Firstbank Southwest
Commercial
$166,875
No
First
May 20, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$154,383
$40,269
20%
79%
$1,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$972/mo
$1,001/mo
$-29/mo
6.0%
