$169,401
NAL Estimated Property Value1912 RIMSITE Drive, Amarillo, TX, 79118
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size3.20 acres
Building Information
Year Built2004
Stories1
Roof Type112
Garage Spaces6
Land Information
APNR-665-0120-2160
SubdivisionSect 12 I & G N
Land UseResidential
Legal DescriptionSECT 12 I & G N BLK 0006, AN IRREG 3.20 AC TR BEG 1282.08FT S OF NE COR OF SECT, 3.2000 ACRES
Census Tract021702
Assessed Land Value$69,000
Assessed Improvement Value$100,401
Assessment Year2025
About this property
Very unique property with tons of potential. This is a handyman's dream property. The cozy one bedroom home has a huge attached workshop larger than the house itself. It doesn't stop there though. There is also a detached oversized two car garage and large storage building out back. This property to be sold as-is.
Investor Tools
$169,401
Estimated Property Value
$95,701Estimated Mortgage Balance
$73,700Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,016 /month
Positive
Cash Flow Estimate:
$339 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$214/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,725
$169,401
2025
$69,000
$100,401
$169,401
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,725
$169,401
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Conventional
$96,400
No
First
Dec 19, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$95,701
$73,700
43%
56%
$578/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$900/mo
$578/mo
+$322/mo
6.4%
