$104,000
NAL Estimated Property Value1811 N Wilson St, Amarillo, TX, 79107
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesRange
Exterior
Lot Size7,841 sqft
Building Information
Year Built1952
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-005-4700-0170
Lot Number15
SubdivisionBrowning
Land UseResidential
Legal DescriptionBROWNING, LOT 015, BLK 0003
Census Tract012800
Assessed Land Value$7,200
Assessed Improvement Value$87,992
Assessment Year2025
About this property
Super cute and beautifully remodeled 2-bedroom, 1-bath home with a 1-car garage! From the moment you walk in, you'll love the updated touches and inviting atmosphere. The home offers a practical layout with comfortable living areas and plenty of natural light. Step outside to a spacious backyard, perfect for gatherings or simply relaxing. A perfect starter home that's move-in ready!
Investor Tools
$104,000
Estimated Property Value
$83,060Estimated Mortgage Balance
$20,940Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$630 /month
Positive
Cash Flow Estimate:
$210 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$122/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$942
$95,192
2025
$7,200
$87,992
$95,192
No
Tax History
Year
Tax Paid
Assessed Value
2024
$942
$95,192
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amarillo National Bank
Unknown
$83,300
No
First
Mar 2, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$83,060
$20,940
20%
80%
$500/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$972/mo
$500/mo
+$472/mo
11.2%
