$270,000
NAL Estimated Property Value6814 Tivis Street, Amarillo, TX, 79119
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Range, Dishwasher, Microwave, Electric Water Heater
Exterior
Lot Size6,970 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-035-8560-2635
Lot Number13
SubdivisionHillside Terrace Estates # 8
Land UseResidential
Legal DescriptionHILLSIDE TERRACE ESTATES # 8, LOT 013, BLK 0009, 0.1600 ACRES
Census Tract021611
Assessed Land Value$22,500
Assessed Improvement Value$228,997
Assessment Year2025
About this property
Welcome to this beautifully maintained 3-bedroom, 2-bath home nestled in a well-established neighborhood! This open floor plan offers a spacious layout perfect for both everyday living and entertaining. The kitchen features granite countertops, gorgeous wood cabinetry, and plenty of storage. The private master suite includes a large walk-in closet and en-suite bath for added comfort. Two additional bedrooms provide flexibility for guests, family, or a home office. A perfect blend of style, function, and location-this home is a must-see!
Investor Tools
$270,000
Estimated Property Value
$200,138Estimated Mortgage Balance
$69,862Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$435/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,875
$251,497
2025
$22,500
$228,997
$251,497
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,875
$251,497
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Firstbank
Commercial
$220,000
No
First
Aug 6, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,138
$69,862
25%
74%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,320/mo
+$230/mo
6.9%
