$249,900
5210 Royce Dr, Amarillo, TX, 79110
On Market
Just Added
Property Lead Type:
Absentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesRefrigerator, Oven, Dishwasher
Exterior
Exterior FeaturesBrick
Lot Size6,098 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-073-0430-1865
Lot Number13
SubdivisionThe Shores # 2
Land UseResidential
Legal DescriptionTHE SHORES # 2, LOT 013, BLK 0010
Census Tract021000
Assessed Land Value$12,000
Assessed Improvement Value$157,853
Assessment Year2025
About this property
Beautifully remodeled home that blends comfort, style, and functionality in one inviting package. This 3/2/2 offers a spacious layout ideal for both relaxing and entertaining. Custom Kitchen and Bathrooms, wood plank tiles, beautiful marbles, fresh textures and paints, all new doors, new fixtures and updated windows. Call today for a Private Showing!
Investor Tools
$142,288Estimated Mortgage Balance
$39,712Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,499 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$267/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,294
$169,853
2025
$12,000
$157,853
$169,853
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,294
$169,853
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$145,960
No
First
Jan 8, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,288
$39,712
21%
78%
$876/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,610/mo
$876/mo
+$734/mo
10.6%
