Last 24 Hours
$148,000
NAL Estimated Property Value5122 Crockett St, Amarillo, TX, 79110
Off Market
3 Beds
1 Bath
1,311 Sq Ft
$114.26 / sqft
Built in 1959Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 1
Heating Forced Air UnitExterior
Exterior FeaturesBrick
Lot Size6,970 sqft
Building Information
Year Built1959
Stories1
Roof Type105
Land Information
APNR-073-1780-0570
Lot Number12
SubdivisionSouth Lawn # 23
Land UseResidential
Legal DescriptionSOUTH LAWN # 23, LOT 012, BLK 0089
Census Tract020800
Assessed Land Value$7,500
Assessed Improvement Value$137,381
Assessment Year2025
About this property
Freshly remodeled in Amarillo High School District! This 3 bedroom, 1 bath home features 2 living areas, brand-new heating and air, flooring and paint. Renovated kitchen and bathroom. Seller is offering $3,500 in buyer closing costs, plus a home warranty! Move-in ready and worry-free!
Investor Tools
$148,000
Estimated Property Value
$81,663Estimated Mortgage Balance
$66,337Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$899 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$297/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,828
$144,881
2025
$7,500
$137,381
$144,881
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,828
$144,881
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Blue Ocean Llc
Unknown
$83,000
No
First
Jun 20, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$81,663
$66,337
44%
55%
$498/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,610/mo
$498/mo
+$1,112/mo
13.1%
12.4%