$175,000
4808 Se 28th Ave, Amarillo, TX, 79103
On Market
Just Added
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesRange, Microwave, Dishwasher
Exterior
Exterior FeaturesDog Run
Lot Size8,276 sqft
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-052-8200-3010
Lot Number5
SubdivisionOak Dale # 3
Land UseResidential
Legal DescriptionOAK DALE # 3, LOT 005, BLK 0023
Census Tract014500
Assessed Land Value$10,800
Assessed Improvement Value$133,484
Assessment Year2025
About this property
Move-in ready 3-bedroom, 1.5-bath home offering an open floor plan ideal for everyday living and entertaining. Enjoy the spacious backyard featuring a dog run and pergola, perfect for outdoor relaxation. Windows were replaced in 2023. A great opportunity to own an affordable home priced under $200,000! OWNER/AGENT
Investor Tools
$104,242Estimated Mortgage Balance
$52,758Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,050 /month
Positive
Cash Flow Estimate:
$350 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$307/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,894
$144,284
2025
$10,800
$133,484
$144,284
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,894
$144,284
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Firstbank Southwest
Open End Mortgage / Open End With Future Advance Clause
$110,500
No
First
Aug 4, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,242
$52,758
33%
66%
$663/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,400/mo
$663/mo
+$737/mo
10.7%
