$69,000
2405 SW 4th Avenue, Amarillo, TX, 79106
$89,700 ARV
On Market
Property Lead Type:
BankruptcyPre-ForeclosureMust-SellDeal ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRange
Exterior
Lot Size6,970 sqft
Building Information
Year Built1940
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-056-0100-5369
Lot Number3
SubdivisionOrig Town Of Ama
Land UseResidential
Legal DescriptionORIG TOWN OF AMA, LOT 003, BLK 0100
Census Tract012000
Assessed Land Value$2,439
Assessed Improvement Value$78,927
Assessment Year2025
About this property
2 bed 1 bath and a converted garage that could be used as an office, playroom, workshop or a 3rd bedroom if a closet were added. Big backyard!
Investor Tools
$121,911Estimated Mortgage Balance
$81,366Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$89,700
Rent-to-Value Ratio: 0.72%
Rent Estimate
$488 /month
Positive
Cash Flow Estimate:
$163 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$168/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,610
$81,366
2025
$2,439
$78,927
$81,366
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,610
$81,366
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Beach Park Partners Llc
Commercial
$133,500
No
First
Oct 28, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$121,911
N/A
0%
150%
$801/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$972/mo
$801/mo
+$171/mo
14.3%
