$89,000
1609 N Adams Street, Amarillo, TX, 79107
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size14,375 sqft
Building Information
Year Built1918
Stories1
Roof Type105
Land Information
APNR-052-5000-0980
SubdivisionNorth Heights Addn
Land UseResidential
Legal DescriptionNORTH HEIGHTS ADDN, BLK 0006, 2 AND 3, 0.1600 ACRES
Census Tract014800
Assessed Land Value$10,000
Assessed Improvement Value$55,255
Assessment Year2025
About this property
Investor special priced to sell at $57 per ft. Listing Includes both 1609 and 1605 N Adams! Single one bedroom home, triplex with four bedrooms, and additional double lot. All units are rented. $1450 cash flow all bills paid with approximate 8-11% cap rate depending on utilities. Property needs some work and is being sold as is. Newer roof and water heater, Plenty of potential! Cashflow as is, rehab, or build on additional lot. Tenants are stable and would prefer to stay.
Investor Tools
$0Estimated Mortgage Balance
$74,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$534 /month
Positive
Cash Flow Estimate:
$178 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$130/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,193
$65,255
2025
$10,000
$55,255
$65,255
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,193
$65,255
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$74,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$972/mo
N/A
+$972/mo
15.8%
