$416,000
NAL Estimated Property Value5827 NICHOLAS, Amarillo, TX, 79109
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesRange, Microwave
Exterior
Exterior FeaturesBrick
Lot Size8,276 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR-009-1110-1230
Lot Number17
SubdivisionCity Park # 11
Land UseResidential
Legal DescriptionCITY PARK # 11, LOT 017, BLK 0018
Census Tract021605
Assessed Land Value$19,600
Assessed Improvement Value$334,086
Assessment Year2025
About this property
City Park with gorgeous curb appeal, vaulted ceilings, spacious rooms, new paint and carpet. 2 living areas one with a fireplace.
Investor Tools
$416,000
Estimated Property Value
$250,130Estimated Mortgage Balance
$165,870Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,496 /month
Positive
Cash Flow Estimate:
$832 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$664/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,894
$353,686
2025
$19,600
$334,086
$353,686
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,894
$353,686
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank
Unknown
$259,875
No
First
Apr 5, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,130
$165,870
39%
60%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$1,559/mo
+$111/mo
4.8%
