$105,000
504 S Fairmont St, Amarillo, TX, 79106
$110,406 ARV
On Market
Property Lead Type:
Must-SellDeal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size6,970 sqft
Building Information
Year Built1961
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-069-1000-8400
Lot Number4
SubdivisionSan Jacinto Heights Amd
Land UseResidential
Legal DescriptionSAN JACINTO HEIGHTS AMD, BLK 0215, ALL OF LOT4 AND THE N 17FT OF THE E 99 FT OF 3
Census Tract015300
Assessed Land Value$8,047
Assessed Improvement Value$69,974
Assessment Year2025
About this property
Perfect home for investors or first time home buyers! Already has established tenants in place
Investor Tools
$723,087Estimated Mortgage Balance
$136,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$110,405
Rent-to-Value Ratio: 0.72%
Rent Estimate
$816 /month
Positive
Cash Flow Estimate:
$272 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$188/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,574
$78,021
2025
$8,047
$69,974
$78,021
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,574
$78,021
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Centennial Bank
Open End Mortgage / Open End With Future Advance Clause
$727,299
No
First
Jan 31, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$723,087
N/A
0%
532%
$4,361/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,322/mo
$4,361/mo
$-3,039/mo
11.7%
