$140,000
3610 S Harrison St, Amarillo, TX, 79110
On Market
Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size7,841 sqft
Building Information
Year Built1931
Stories1
Roof Type112
Garage Spaces1
Land Information
APNR-018-4400-2310
Lot Number6
SubdivisionEdgefield Addn Rev
Land UseResidential
Legal DescriptionEDGEFIELD ADDN REV, LOT 006, BLK 0017
Census Tract020500
Assessed Land Value$5,000
Assessed Improvement Value$164,796
Assessment Year2025
About this property
HOUSE WITH A BACK HOUSE! Great home for investors or first time home buyers! This home is perfect for anyone looking for an income producing property with long term tenants. Back house is one bedroom, one bathroom. Front house has private fenced in backyard.
Investor Tools
$723,087Estimated Mortgage Balance
$169,796Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,019 /month
Positive
Cash Flow Estimate:
$340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$296/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,705
$169,796
2025
$5,000
$164,796
$169,796
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,705
$169,796
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Centennial Bank
Commercial
$727,299
No
First
Jan 31, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$723,087
N/A
0%
426%
$4,361/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$4,361/mo
$-3,181/mo
8.3%
