$139,000
NAL Estimated Property Value4003 S Hayden St, Amarillo, TX, 79110
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size8,276 sqft
Building Information
Year Built1946
Stories1
Roof Type127
Garage Spaces1
Land Information
APNR-035-6200-0470
Lot Number17
SubdivisionHermitage Addn # 2
Land UseResidential
Legal DescriptionHERMITAGE ADDN # 2, LOT 017, BLK 0010
Census Tract020900
Assessed Land Value$7,500
Assessed Improvement Value$127,848
Assessment Year2025
About this property
This very clean adorable home is ready for its new owners. It has been freshly painted and is move in ready. New heating and air, electrical wiring, and toilets in 2020. Has a Class 4 roof. There is a large back yard and detached garage with a heater. The large driveway makes parking convenient in this cute neighborhood. Schedule your showing today!
Investor Tools
$139,000
Estimated Property Value
$132,230Estimated Mortgage Balance
$6,770Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$834 /month
Positive
Cash Flow Estimate:
$278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$268/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,524
$135,348
2025
$7,500
$127,848
$135,348
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,524
$135,348
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Associated Mortgage Corp
Unknown
$133,000
No
First
Jan 30, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,230
$6,770
4%
95%
$798/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,610/mo
$798/mo
+$812/mo
13.9%
