$194,623
NAL Estimated Property Value4445 Mesa Cir, Amarillo, TX, 79109
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesOven, Cooktop, Dishwasher, Electric Water Heater
Exterior
Exterior FeaturesBrick
Lot Size7,841 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-065-2300-5070
SubdivisionRidgecrest Addn # 9 Repl
Land UseResidential
Legal DescriptionRIDGECREST ADDN # 9 REPL, BLK 0061, N 3FT OF 15 & ALL OF 14
Census Tract021200
Assessed Land Value$12,800
Assessed Improvement Value$181,823
Assessment Year2025
About this property
Great opportunity in a highly desirable school district. Functional floor plan with solid potential to add value. Located near schools, shopping, and neighborhood amenities. 2 living rooms, Great back screen in patio with a storage unit. Pre Seller they replace the sewage line, replace dishwasher and cooktop, and updated exterior breakerbox, and water heater,Replace roof April 2026
Investor Tools
$194,623
Estimated Property Value
$112,481Estimated Mortgage Balance
$82,142Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,168 /month
Positive
Cash Flow Estimate:
$389 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$318/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$194,623
2025
$12,800
$181,823
$194,623
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$194,623
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$142,000
Yes
First
Jul 25, 2016
Aug 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$112,481
$82,142
42%
58%
$852/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,430/mo
$852/mo
+$578/mo
8.8%
