$246,000
NAL Estimated Property Value3903 San Angelo Ave, Amarillo, TX, 79118
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRange, Dishwasher
Exterior
Lot Size6,534 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-009-1150-1190
Lot Number14
SubdivisionCity View Estates # 1
Land UseResidential
Legal DescriptionCITY VIEW ESTATES # 1, LOT 014, BLK 0005
Census Tract022001
Assessed Land Value$34,304
Assessed Improvement Value$193,079
Assessment Year2025
About this property
Charming and well-maintained home located in an established Amarillo neighborhood. This great property has a functional layout with comfortable living spaces. As well as an underground storm shelter in the garage and premium iron security doors. Conveniently located this home offers both comfort and accessibility. There will be a NEW CLASS 4 ROOF before closing!
Investor Tools
$246,000
Estimated Property Value
$96,070Estimated Mortgage Balance
$149,930Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,363
$227,383
2025
$34,304
$193,079
$227,383
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,363
$227,383
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amarillo National Bank
Stand Alone First / Home Equity First Lien
$120,000
No
First
Nov 30, 2016
Dec 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$96,070
$149,930
60%
39%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$720/mo
+$820/mo
7.5%
