$261,000
NAL Estimated Property Value8102 Santa Fe Trl, Amarillo, TX, 79110
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Exterior FeaturesBrick
Lot Size9,148 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-069-1200-0515
Lot Number36
SubdivisionScotsman Addn # 2
Land UseResidential
Legal DescriptionSCOTSMAN ADDN # 2, LOT 036, BLK 0002
Census Tract021500
Assessed Land Value$14,398
Assessed Improvement Value$234,827
Assessment Year2025
About this property
Three bedroom, two bathroom home featuring fresh paint throughout, two spacious living areas, a large back yard, two car garage, a cozy fireplace and stainless steel appliances.
Investor Tools
$261,000
Estimated Property Value
$143,254Estimated Mortgage Balance
$117,746Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$505/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,757
$249,225
2025
$14,398
$234,827
$249,225
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,757
$249,225
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Purchase Money Mortgage
$145,600
No
First
Jun 30, 2025
Jun 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$143,254
$117,746
45%
55%
$873/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,610/mo
$873/mo
+$737/mo
7.4%
