$199,000
NAL Estimated Property Value5414 SOMERSET, Amarillo, TX, 79109
$216,222 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesRange, Oven, Microwave
Exterior
Exterior FeaturesBrick
Lot Size3,485 sqft
Building Information
Year Built1996
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-073-1790-4956
SubdivisionSouth Park # 21
Land UseResidential
Legal DescriptionSOUTH PARK # 21, BLK 0028, N 6FT OF 9 & ALL OF 8
Census Tract021605
Assessed Land Value$12,974
Assessed Improvement Value$183,022
Assessment Year2025
About this property
This charming one-story townhome, nestled on a peaceful cul-de-sac, features 3 bedrooms, 2 baths, and a 2 car garage. The bright, open layout includes a large living area flowing into a well sized dining room and a spacious kitchen ready for your vision. The primary bedroom offers a generous walk in closet. With some cosmetic updates like refreshing wallpaper or carpet, this home has great potential, all just steps from a lovely park!
Investor Tools
$199,000
Estimated Property Value
$283,350Estimated Mortgage Balance
$199,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$216,222
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,194 /month
Positive
Cash Flow Estimate:
$398 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$151/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$811
$195,996
2025
$12,974
$183,022
$195,996
No
Tax History
Year
Tax Paid
Assessed Value
2024
$811
$195,996
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Access Home Lending Llc
Reverse Mortgage / Hecm
$285,000
No
First
Jan 21, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$283,350
N/A
0%
142%
$1,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,430/mo
$1,709/mo
$-279/mo
8.6%
