$130,000
NAL Estimated Property Value401 N Fairmont St, Amarillo, TX, 79106
$131,117 ARV
Recently Sold
8/12/26
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size6,970 sqft
Building Information
Year Built1927
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-069-1000-6456
Lot Number1
SubdivisionSan Jacinto Heights
Land UseResidential
Legal DescriptionSAN JACINTO HEIGHTS, LOT 001, BLK 0171
Census Tract015300
Assessed Land Value$6,500
Assessed Improvement Value$72,079
Assessment Year2025
About this property
Fixer up with an occupied back house! This house is perfect for anyone looking for a project. The back house is tenant occupied and the front house is ready for someone to come in and remodel it!
Investor Tools
$130,000
Estimated Property Value
$723,087Estimated Mortgage Balance
$130,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$131,116
Rent-to-Value Ratio: 0.72%
Rent Estimate
$780 /month
Positive
Cash Flow Estimate:
$260 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$194/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,684
$78,579
2025
$6,500
$72,079
$78,579
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,684
$78,579
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Centennial Bank
Open End Mortgage / Open End With Future Advance Clause
$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%
556%
$4,361/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$778/mo
$4,361/mo
$-3,583/mo
7.2%
