Last 24 Hours
$292,000
NAL Estimated Property Value7915 Legacy Pkwy, Amarillo, TX, 79119
Off Market
4 Beds
2 Bath
1,877 Sq Ft
Single Family Residence
$151.84 / sqft
Built in 2017Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating
CoolingAppliancesDisposal, Range, Dishwasher, Microwave
Exterior
Lot Size6,578 sqft
Building Information
Year Built2016
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-035-6180-0652
SubdivisionHeritage Hills # 3
Land UseResidential
Legal DescriptionHERITAGE HILLS # 3, BLK 0005, 59 LESS N 1.7FT, 0.1514 ACRES
Census Tract021611
Assessed Land Value$22,500
Assessed Improvement Value$255,575
Assessment Year2025
About this property
Bluehaven built home offers 4 bedroom 2 bath 2 car garage. Crown molding, granite counter tops. Nice entry. Wonderful open kitchen and living room. Ready for a new owner. Priced to sell.
Investor Tools
$292,000
Estimated Property Value
$155,836Estimated Mortgage Balance
$136,164Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$536/month
$40/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,966
$278,075
2025
$22,500
$255,575
$278,075
No
Tax History
Year
Tax Paid
Assessed Value
2018
$4,966
$278,075
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Happy State Bank
Fha
$186,558
Yes
First
Apr 12, 2018
May 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,836
$136,164
46%
53%
$1,119/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,810/mo
$1,159/mo
+$651/mo
7.4%
12.4%