$219,000
NAL Estimated Property Value8113 Marni Trl, Amarillo, TX, 79110
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Exterior
Lot Size7,841 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR-069-1200-1730
Lot Number7
SubdivisionScotsman Addn # 8
Land UseResidential
Legal DescriptionSCOTSMAN ADDN # 8, LOT 007, BLK 0014
Census Tract021500
Assessed Land Value$15,815
Assessed Improvement Value$133,079
Assessment Year2025
About this property
Fully remodeled corner-lot home with a huge yard and a brand-new fence not to mentions all new and matching appliances!!! This 3-bedroom, 2-bath, 1-car garage beauty offers modern updates with cozy, welcoming vibes and is just minutes from everything. Don't miss the versatile office or extra dining room which is perfect for working from home or entertaining. A must-see while touring this beautiful home!
Investor Tools
$219,000
Estimated Property Value
$204,409Estimated Mortgage Balance
$14,591Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$171/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$959
$148,894
2025
$15,815
$133,079
$148,894
No
Tax History
Year
Tax Paid
Assessed Value
2024
$959
$148,894
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Cu
Conventional
$205,000
No
First
Mar 11, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,409
$14,591
6%
93%
$1,230/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,610/mo
$1,230/mo
+$380/mo
8.8%
