$331,000
NAL Estimated Property Value7114 Beeson St, Amarillo, TX, 79119
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size7,841 sqft
Building Information
Year Built2012
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-035-8560-2480
Lot Number8
SubdivisionHillside Terrace Estates # 7
Land UseResidential
Legal DescriptionHILLSIDE TERRACE ESTATES # 7, LOT 008, BLK 0018, 0.1800 ACRES
Census Tract021611
Assessed Land Value$22,500
Assessed Improvement Value$297,915
Assessment Year2025
About this property
Beautiful 4/3/2 home in HILLSIDE TERRACE. This property features an amazing layout, with the kitchen and breakfast area open to the living space. The kitchen boasts stunning granite countertops. The fourth bedroom is located upstairs and includes a bathroom, making it suitable for use as a second living area, movie room, or office. The isolated primary suite offers a large bathroom and spacious closet. Don't miss the opportunity to own this wonderful home on a corner lot!
Investor Tools
$331,000
Estimated Property Value
$326,051Estimated Mortgage Balance
$4,949Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$566/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,142
$320,415
2025
$22,500
$297,915
$320,415
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,142
$320,415
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nfm Lending
Unknown
$327,950
No
First
Jan 12, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$326,051
$4,949
1%
99%
$1,967/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,810/mo
$1,967/mo
$-157/mo
6.6%
