$402,000
NAL Estimated Property Value1601 Broadoak Dr, Amarillo, TX, 79124
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesOven, Microwave, Dishwasher
Exterior
Exterior FeaturesBrick
Lot Size1.13 acres
Building Information
Year Built2021
Stories1
Garage Spaces3
Land Information
APNR-018-3500-0415
Lot Number1
SubdivisionEden Park # 1
Land UseResidential
Legal DescriptionEDEN PARK # 1, LOT 001, BLK 0009, 1.1300 ACRES
Census Tract014300
Assessed Land Value$42,000
Assessed Improvement Value$350,805
Assessment Year2025
About this property
This beautiful Wyben built home is ready for new owners to enjoy the abundance of space, views, and all the amenities that 1601 Broadoak has to offer! From the front door to the 30x40 spray foamed shop with 16ft door, and within all 1.13 acres of land, this property boasts elegance, and opportunity! Assumable rate of 2.75% is waiting for YOU to make this YOURS today!!!
Investor Tools
$402,000
Estimated Property Value
$307,752Estimated Mortgage Balance
$94,248Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,412 /month
Positive
Cash Flow Estimate:
$804 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$616/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,378
$392,805
2025
$42,000
$350,805
$392,805
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,378
$392,805
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Cu
Conventional
$310,000
No
First
Dec 9, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,752
$94,248
23%
77%
$1,859/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$1,859/mo
$-319/mo
4.6%
