$274,000
NAL Estimated Property Value9311 Heritage Hills Pkwy, Amarillo, TX, 79119
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Dishwasher, Cooktop
Exterior
Exterior FeaturesBrick, Dog Run
Lot Size6,534 sqft
Building Information
Year Built2021
Stories1
Garage Spaces2
Land Information
APNR-035-6180-4475
Lot Number35
SubdivisionHeritage Hills # 12
Land UseResidential
Legal DescriptionHERITAGE HILLS # 12, LOT 035, BLK 0026, 0.1500 ACRES
Census Tract021611
Assessed Land Value$22,500
Assessed Improvement Value$246,968
Assessment Year2025
About this property
Beautiful 3-bedroom, 2 bathroom home! Featuring sleek stained concrete floors, bright white cabinets, and a cozy fireplace. Enjoy a large extended back patio perfect for entertaining and relaxing outdoors.
Investor Tools
$274,000
Estimated Property Value
$215,384Estimated Mortgage Balance
$58,616Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$442/month
$40/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$269,468
2025
$22,500
$246,968
$269,468
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$269,468
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of Colorado
Conventional
$217,600
No
First
Oct 31, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$215,384
$58,616
21%
79%
$1,305/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,345/mo
+$205/mo
6.8%
