Last 24 Hours
$275,000
NAL Estimated Property Value7217 Gainsborough Rd, Amarillo, TX, 79106
$357,500 ARV
Off Market
4 Beds
2 Bath
3,049 Sq Ft
$72.81 / sqft
Built in 1975Property Lead Type:
Deal ListARV FlipAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 3
Indoor Fireplace
Garage Available
Heating
CoolingAppliancesRefrigerator, Dishwasher
Exterior
Exterior FeaturesBrick
Lot Size9,148 sqft
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-001-1800-6715
SubdivisionBelmar # 13
Land UseResidential
Legal DescriptionBELMAR # 13, BLK 0071, 9 & W 6.2FT OF 10
Census Tract010100
Assessed Land Value$24,699
Assessed Improvement Value$197,801
Assessment Year2025
About this property
Large Belmar home with 4 bedrooms an 2 baths, 4 large Living areas Mature trees. Located close to I-40 for easy on and off for commutes.
Investor Tools
$275,000
Estimated Property Value
$285,067Estimated Mortgage Balance
$275,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$357,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$713/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,180
$222,500
2025
$24,699
$197,801
$222,500
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,180
$222,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Deephaven Mortgage Llc
Commercial
$288,000
No
First
Oct 3, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$285,067
N/A
0%
104%
$1,727/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,542/mo
$1,727/mo
$-185/mo
6.7%
12.4%