$399,000
NAL Estimated Property Value4103 MOSCATO Drive, Amarillo, TX 79124-1006
$401,564 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Range, Microwave, Dishwasher
Exterior
Exterior FeaturesBrick
Lot Size10,890 sqft
Building Information
Year Built2024
Stories1
Garage Spaces2
Land Information
APN000000305533
Lot Number110
SubdivisionThe Vineyards # 10
Land UseVacant Land
Legal DescriptionTHE VINEYARDS # 10, LOT 110, BLK 0007, 0.2500 ACRES
Census Tract013400
Assessed Land Value$30,000
Assessed Improvement Value$219,990
Assessment Year2025
About this property
This beautiful, unique, almost new home is ready for its new owners. The thoughtfully designed floorpan offers TWO primary bedrooms and a functional open layout perfect for modern living.The kitchen features a butlers pantry ideal for extra storage and entertaining. The living area includes a cozy wood burning fireplace, creating a warm and inviting atmosphere. Situated on a .25 acre cut-de-sac lot, with a block privacy fence, this home provides both privacy and space
Investor Tools
$399,000
Estimated Property Value
$332,016Estimated Mortgage Balance
$66,984Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$401,564
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,394 /month
Positive
Cash Flow Estimate:
$798 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$182/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$187
$249,990
2025
$30,000
$219,990
$249,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$187
$249,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Interstate Bank
Commercial
$341,117
No
First
Nov 6, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$332,016
$66,984
16%
83%
$2,046/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,790/mo
$2,046/mo
$-256/mo
5.4%
