$114,000
NAL Estimated Property Value1960 S Roosevelt St, Amarillo, TX, 79103
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRange
Exterior
Lot Size6,970 sqft
Building Information
Year Built1953
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-039-8900-1200
SubdivisionHunnicutt & Johnson Addn
Land UseResidential
Legal DescriptionHUNNICUTT & JOHNSON ADDN, BLK 0003, N 55FT OF 14
Census Tract010700
Assessed Land Value$9,900
Assessed Improvement Value$87,557
Assessment Year2025
About this property
Recently updated and painted. Nice 2 bedroom, 1 bath, single car garage. Fenced back yard with wide ally gate. Wall heater, no air. Furnished cook stove. Washer/Dryer hookups. Minimum year lease, tenant pays all utilities and maintains the yard.
Investor Tools
$114,000
Estimated Property Value
$0Estimated Mortgage Balance
$114,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$684 /month
Positive
Cash Flow Estimate:
$228 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$218/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,043
$97,457
2025
$9,900
$87,557
$97,457
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,043
$97,457
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$114,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,030/mo
N/A
+$1,030/mo
10.8%
