$203,000
NAL Estimated Property Value5012 Locker St, Amarillo, TX, 79118
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesWasher/Dryer, Refrigerator, Range, Dishwasher
Exterior
Lot Size6,316 sqft
Building Information
Year Built2022
Stories1
Garage Spaces1
Land Information
APN000000304200
Lot Number15
SubdivisionTradewind Square # 7
Land UseResidential
Legal DescriptionTRADEWIND SQUARE # 7, LOT 015, BLK 0015, 0.1449 ACRES
Census Tract022002
Assessed Land Value$20,500
Assessed Improvement Value$167,782
Assessment Year2025
About this property
Move in ready ! Very well maintained home in Tradewinds Square. Home sits on a corner lot. Isolated master bedroom with full bath. Carpet in bedrooms, vinyl plank in living, kitchen, hallways. Paint is fresh throughout. HOME IS BEING SOLD FURNISHED.
Investor Tools
$203,000
Estimated Property Value
$386,676Estimated Mortgage Balance
$203,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,259 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$386/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,612
$188,282
2025
$20,500
$167,782
$188,282
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,612
$188,282
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Unknown
$194,750
No
First
Dec 23, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$386,676
N/A
0%
190%
$2,336/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$2,336/mo
$-796/mo
9.1%
