$258,000
NAL Estimated Property Value9003 GASTON Avenue, Amarillo, TX, 79119
Off Market
Property Lead Type:
BankruptcyHigh Equity
Highlights
Interior
AppliancesRange, Microwave, Dishwasher
Exterior
Exterior FeaturesBrick
Lot Size6,970 sqft
Building Information
Year Built2008
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-035-8560-2160
Lot Number2
SubdivisionHillside Terrace Estates # 6
Land UseResidential
Legal DescriptionHILLSIDE TERRACE ESTATES # 6, LOT 002, BLK 0013, 0.1600 ACRES
Census Tract021611
Assessed Land Value$22,500
Assessed Improvement Value$231,927
Assessment Year2025
About this property
Beautiful 3-bedroom, 2-bath home with an open floor plan perfect for entertaining. Features a spacious master suite, generous living areas, and a modern layout ideal for hosting plus a nice-sized yard ideal for outdoor gatherings. Don't miss out on this one! Schedule your private showing today!
Investor Tools
$258,000
Estimated Property Value
$221,899Estimated Mortgage Balance
$36,101Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$434/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,918
$254,427
2025
$22,500
$231,927
$254,427
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,918
$254,427
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Fha
$223,850
Yes
First
Nov 12, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,899
$36,101
13%
86%
$1,343/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,343/mo
+$207/mo
7.2%
