$185,000
333 Fairlane St, Amarillo, TX, 79108
$223,845 ARV
On Market
Property Lead Type:
Must-SellAbsentee Owner
Highlights
Interior
AppliancesDisposal, Range, Cooktop, Dishwasher, Refrigerator, Ice Maker, Gas Water Heater
Exterior
Lot Size18,295 sqft
Building Information
Year Built1960
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-018-7500-0230
Lot Number23
SubdivisionFairlane Acres # 1
Land UseResidential
Legal DescriptionFAIRLANE ACRES # 1, LOT 023, BLK 0001
Census Tract015100
Assessed Land Value$12,150
Assessed Improvement Value$187,682
Assessment Year2025
About this property
Owner Financing. $5000 down plus escrows for taxes and insurance estimated at $4400 equaling $9400 to close. Interest rate 7 %, 30 yr note of $184,000. No closing costs. Lots of improvements including paint, sinks, counter tops, tile flooring, ceiling fans, original hardwoods, refrigerator ('23) new fencings. Home Warranty provided by Seller. Prepaids to close - $4400 ($300/mo for taxes and with good credit, Ins might be $250/mo) added to $1224 P & I equals $1774 monthly payment. Owner is a Realtor/Broker. Call/Text for brochures
Investor Tools
$179,481Estimated Mortgage Balance
$20,351Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$223,844
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,199 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$449/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,392
$199,832
2025
$12,150
$187,682
$199,832
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,392
$199,832
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
David A Cook
Unknown
$180,000
No
First
Mar 2, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,481
$20,351
10%
90%
$1,080/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$1,080/mo
+$320/mo
8.4%
