$148,000
NAL Estimated Property Value3003 SURF Drive, Amarillo, TX 79110-3157
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Exterior FeaturesBrick
Lot Size5,663 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-073-0430-2010
Lot Number2
SubdivisionThe Shores # 6
Land UseResidential
Legal DescriptionTHE SHORES # 6, LOT 002, BLK 0012
Census Tract021000
Assessed Land Value$4,625
Assessed Improvement Value$127,198
Assessment Year2025
About this property
Charming 2BR/1BA/1-car home at 3003 Surf! South Georgia Elementary, Fannin Middle, and Amarillo High school district. The cozy interior features a stunning corner fireplace, while the expansive backyard offers endless space for pets or play. A perfect find for families or investors seeking a well-maintained home in a high-demand school district. Move-in ready with classic character!
Investor Tools
$148,000
Estimated Property Value
$77,284Estimated Mortgage Balance
$70,716Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$261/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,390
$131,823
2025
$4,625
$127,198
$131,823
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,390
$131,823
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Boc Bank
Commercial
$84,000
No
First
Feb 2, 2022
Feb 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$77,284
$70,716
47%
52%
$504/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$504/mo
+$676/mo
9.6%
