$259,000
NAL Estimated Property Value9810 Will Avenue, Amarillo, TX, 79119
$260,759 ARV
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size7,405 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-035-8560-9070
Lot Number17
SubdivisionHillside Terrace Estates # 18
Land UseResidential
Legal DescriptionHILLSIDE TERRACE ESTATES # 18, LOT 017, BLK 0033, 0.1700 ACRES
Census Tract021611
Assessed Land Value$22,500
Assessed Improvement Value$227,689
Assessment Year2025
About this property
Ideally located in Heritage Hills, just near the schools. This inviting 3 bedroom, 2 bathroom home features an open-concept layout. The spacious living, dining and kitchen areas come together for easy living and flow. Neutral tones and clean finishes provide a fresh, move-in ready feel, while the location offers a great commute to school and easy access to the loop, I-27 & I-40. A great opportunity in a sought after area and school district.
Investor Tools
$259,000
Estimated Property Value
$161,150Estimated Mortgage Balance
$97,850Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$260,759
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$424/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,787
$250,189
2025
$22,500
$227,689
$250,189
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,787
$250,189
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Fha
$182,132
Yes
First
Jun 29, 2020
Jul 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,150
$97,850
37%
62%
$1,092/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,092/mo
+$458/mo
7.2%
