$96,000
NAL Estimated Property Value4104 S Washington Street, Amarillo, TX, 79110
$124,800 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,534 sqft
Building Information
Year Built1949
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-078-1400-0075
SubdivisionT-Anchor
Land UseResidential
Legal DescriptionT-ANCHOR, BLK 0001, 3 EXC E 10 FT
Census Tract020900
Assessed Land Value$4,688
Assessed Improvement Value$80,382
Assessment Year2025
About this property
Great curb appeal and very clean rental. 2 bedroom, 1 bathroom. Near Amarillo College, Large backyard. No pervious evictions will be allowed, $50 application fee
Investor Tools
$96,000
Estimated Property Value
$305,218Estimated Mortgage Balance
$96,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$576 /month
Positive
Cash Flow Estimate:
$192 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$171/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,566
$85,070
2025
$4,688
$80,382
$85,070
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,566
$85,070
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amarillo National Bank
Unknown
$390,616
No
First
Feb 3, 2016
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$305,218
N/A
0%
318%
$2,342/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,180/mo
$2,342/mo
$-1,162/mo
14.8%
