$50,000
NAL Estimated Property Value3910 Sw 3rd Ave, Amarillo, TX, 79106
$65,000 ARV
Off Market
Property Lead Type:
BankruptcyARV FlipAbsentee Owner
Highlights
Interior
Exterior
Exterior FeaturesVinyl
Lot Size6,970 sqft
Building Information
Year Built1925
Stories1
Roof Type105
Land Information
APNR-069-1000-4345
SubdivisionSan Jacinto Heights
Land UseResidential
Legal DescriptionSAN JACINTO HEIGHTS, BLK 0119, ALL OF 1 & 2, 0.3200 ACRES
Census Tract015300
Assessed Land Value$8,450
Assessed Improvement Value$20,204
Assessment Year2025
About this property
Home has had some updates, flooring, paint. Needing CH&A.
Investor Tools
$50,000
Estimated Property Value
$42,068Estimated Mortgage Balance
$7,932Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$65,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$300 /month
Positive
Cash Flow Estimate:
$100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$71/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$598
$28,654
2025
$8,450
$20,204
$28,654
No
Tax History
Year
Tax Paid
Assessed Value
2024
$598
$28,654
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amarillo National Bank
Conventional
$42,500
No
First
Oct 8, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$42,068
$7,932
15%
84%
$255/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$972/mo
$255/mo
+$717/mo
23.3%
