$158,000
NAL Estimated Property Value1912 Beech St, Amarillo, TX, 79106
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesRange, Microwave, Dishwasher
Exterior
Exterior FeaturesVinyl Siding
Lot Size7,405 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-001-1000-0605
Lot Number7
SubdivisionAvonbell
Land UseResidential
Legal DescriptionAVONBELL, LOT 007, BLK 0005
Census Tract011600
Assessed Land Value$8,835
Assessed Improvement Value$106,044
Assessment Year2025
About this property
New carpet will be installed January 28, followed by professional photos. This cute, move-in ready 3-bedroom, 1-bath home is perfect for first-time buyers and offers low-maintenance living with granite countertops, upgraded cabinetry, central heat and air, updated windows, and durable siding. Enjoy a covered patio, massive backyard, large storage building, and attached garage. Sellers will help with closing costs with an acceptable offer.
Investor Tools
$158,000
Estimated Property Value
$153,978Estimated Mortgage Balance
$4,022Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$959 /month
Positive
Cash Flow Estimate:
$320 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$285/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,629
$114,879
2025
$8,835
$106,044
$114,879
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,629
$114,879
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Affordable Hsng Corp
Stand Alone Second / Subordinate Position
$7,364
No
First
Feb 26, 2026
Feb 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$153,978
$4,022
2%
97%
$929/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,322/mo
$929/mo
+$393/mo
10.0%
