$209,000
NAL Estimated Property Value6055 Belpree Rd, Amarillo, TX, 79106
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesRange, Dishwasher
Exterior
Exterior FeaturesBrick, Courtyard
Lot Size3,920 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-001-1800-0484
Lot Number25
SubdivisionBelmar # 40
Land UseResidential
Legal DescriptionBELMAR # 40, LOT 025, BLK 0011
Census Tract010100
Assessed Land Value$21,170
Assessed Improvement Value$180,400
Assessment Year2025
About this property
Motivated Sellers!! Stunning Town home in Belmar! This 3-bedroom, 2-bathroom home with an oversized 2-car garage is packed with charm and modern updates. The spacious, open-concept living and kitchen areas create a welcoming atmosphere, perfect for both relaxation and entertaining. The generously-sized primary suite offers a peaceful retreat, while the guest bedrooms provide ample space for comfort. With a well-thought-out floor plan and plenty of recent upgrades. Sellers have added fresh new paint and new seed in the front lawn. This home is a must-see!
Investor Tools
$209,000
Estimated Property Value
$166,289Estimated Mortgage Balance
$42,711Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$353/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,192
$201,570
2025
$21,170
$180,400
$201,570
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,192
$201,570
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Centennial Bank
Conventional
$168,000
No
First
Oct 23, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,289
$42,711
20%
80%
$1,008/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,322/mo
$1,008/mo
+$314/mo
7.6%
