$125,000
NAL Estimated Property Value2212 Locust Street, Amarillo, TX, 79109
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,405 sqft
Building Information
Year Built1951
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-090-0700-2525
Lot Number17
SubdivisionWolflin Park # 5
Land UseResidential
Legal DescriptionWOLFLIN PARK # 5, LOT 017, BLK 0074
Census Tract010400
Assessed Land Value$8,415
Assessed Improvement Value$110,233
Assessment Year2025
About this property
Cute home in Wolflin for rent! 2/1/1 Hardwood floors. Newer paint. Located on great street.
Investor Tools
$125,000
Estimated Property Value
$110,687Estimated Mortgage Balance
$14,313Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$750 /month
Positive
Cash Flow Estimate:
$250 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$250/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,376
$118,648
2025
$8,415
$110,233
$118,648
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,376
$118,648
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$112,500
No
First
Jul 28, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$110,687
$14,313
11%
89%
$675/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,050/mo
$675/mo
+$375/mo
10.1%
