Last 24 Hours
$196,618
NAL Estimated Property Value5324 Capulin Ln, Amarillo, TX, 79110
Off Market
3 Beds
2 Bath
1,403 Sq Ft
$135.42 / sqft
Built in 1979Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesRange, Dishwasher
Exterior
Lot Size6,534 sqft
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-086-4430-4670
Lot Number5
SubdivisionWillow Grove # 1 Amd
Land UseResidential
Legal DescriptionWILLOW GROVE # 1 AMD, LOT 005, BLK 0021
Census Tract020800
Assessed Land Value$10,500
Assessed Improvement Value$186,118
Assessment Year2025
About this property
Move in ready home, under $200,000! This home has a great open concept,3 bedrooms, and a large backyard with a storage shed.
Investor Tools
$196,618
Estimated Property Value
$0Estimated Mortgage Balance
$196,618Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,180 /month
Positive
Cash Flow Estimate:
$393 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$400/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,812
$196,618
2025
$10,500
$186,118
$196,618
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,812
$196,618
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$196,618
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,610/mo
N/A
+$1,610/mo
9.8%
12.4%