$89,274
NAL Estimated Property Value808 S Hayden St, Amarillo, TX, 79101
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size8,276 sqft
Building Information
Year Built1926
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-078-1800-0500
Lot Number6
SubdivisionTesar Sub
Land UseResidential
Legal DescriptionTESAR SUB, LOT 006, BLK 0001, 0.1900 ACRES
Census Tract011500
Assessed Land Value$4,500
Assessed Improvement Value$84,774
Assessment Year2025
About this property
*Property is Currently Leased.* Great Investment Opportunity to purchase this 2 bed 1 bath in Bivins Neighborhood that is already generating rental Income!
Investor Tools
$89,274
Estimated Property Value
$19,641Estimated Mortgage Balance
$69,633Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$536 /month
Positive
Cash Flow Estimate:
$179 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$188/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,806
$89,274
2025
$4,500
$84,774
$89,274
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$1,806
$89,274
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amarillo National Bank
Unknown
$29,600
No
First
Dec 15, 2011
Dec 2016
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$19,641
$69,633
77%
22%
$178/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$972/mo
$178/mo
+$794/mo
13.1%
