Last 24 Hours
$196,000
NAL Estimated Property Value5103 Mesa Cir, Amarillo, TX, 79109
Off Market
3 Beds
2 Bath
1,388 Sq Ft
$1.19 / sqft
Built in 1966Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesOven, Dishwasher, Cooktop
Exterior
Lot Size8,712 sqft
Building Information
Year Built1966
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-086-3500-7740
SubdivisionWestern Plateau Addn # 5
Land UseResidential
Legal DescriptionWESTERN PLATEAU ADDN # 5, BLK 0024, S 57FT OF 27 & N 16FT OF 26
Census Tract021300
Assessed Land Value$16,060
Assessed Improvement Value$174,120
Assessment Year2025
About this property
Your first months rent is 1500.......Then will go to 1650 for the rest of the 1 yr lease.. This 3 bedroom 2 bath home has Granite counter tops . tile in living and hall , carpet only in bedrooms and office Fireplace in living area. Large utility/Pantry/Craft room/or office. Outside Covered patio , storage buildings. Plus walking distance to schools Double car garage
Investor Tools
$196,000
Estimated Property Value
$0Estimated Mortgage Balance
$196,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,176 /month
Positive
Cash Flow Estimate:
$392 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,639
$190,180
2025
$16,060
$174,120
$190,180
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,639
$190,180
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$196,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,430/mo
N/A
+$1,430/mo
8.8%
12.4%