Last 24 Hours
$118,000
NAL Estimated Property Value3801 S Jackson St, Amarillo, TX, 79110
Off Market
Commercial
2 Beds
1 Bath
1,006 Sq Ft
$144.14 / sqft
Built in 1951Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating
CoolingExterior
Lot Size5,663 sqft
Building Information
Year Built1951
Stories1
Roof Type105
Land Information
APNR-022-8000-0690
Lot Number22
SubdivisionGables # 1
Land UseResidential
Legal DescriptionGABLES # 1, LOT 022, BLK 0006, 0.1300 ACRES
Census Tract020500
Assessed Land Value$6,250
Assessed Improvement Value$107,110
Assessment Year2025
About this property
2 house package. Both rented with multiyear tenants. 2nd house 2405 sw 4th ave. and is a 3/1 Price is for 2 different houses, 2 different locations.
Investor Tools
$118,000
Estimated Property Value
$22,480Estimated Mortgage Balance
$95,520Estimated Equity
80% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$870 /month
Positive
Cash Flow Estimate:
$290 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$225/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,113
$113,360
2025
$6,250
$107,110
$113,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,113
$113,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Robert N Wilkinson Jr
Unknown
$25,000
No
First
Feb 22, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$22,480
$95,520
80%
19%
$150/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$150/mo
+$1,030/mo
12.0%
12.4%