$168,900
2517 S Vernon St, Amarillo, TX, 79103
$189,835 ARV
On Market
Just Added
Property Lead Type:
Must-SellAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRange, Oven, Dishwasher
Exterior
Lot Size8,276 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Land Information
APNR-035-3900-0960
Lot Number9
SubdivisionHawkins Sub
Land UseResidential
Legal DescriptionHAWKINS SUB, LOT 009, BLK 0002 MANUFACTURER: 1984 MOBILE HOME SERIAL NUMBER: 1184470S12635A SERIAL NUMBER: TEX0318364
Census Tract014500
Assessed Land Value$9,333
Assessed Improvement Value$112,556
Assessment Year2025
About this property
Room for everyone, and then some! This well-kept 3 bed, 2 bath double wide has TWO living rooms joined by a dual-sided fireplace, so it's easy to spread out or gather together. The primary suite sits privately on its own side of the home and has a soaking tub, double sinks and a good-sized closet. The cook in the family will love the gas stove and all the cabinet space in the kitchen. Outside you'll find a back porch made for grilling, a big backyard and a storage shed that conveys. Come see it before it's gone!!
Investor Tools
$47,422Estimated Mortgage Balance
$78,578Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$189,835
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,013 /month
Positive
Cash Flow Estimate:
$338 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$260/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,496
$121,889
2025
$9,333
$112,556
$121,889
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,496
$121,889
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dalhart Federal Savings & Loan Assn Ssb
Open End Mortgage / Open End With Future Advance Clause
$57,600
No
First
Mar 5, 2018
Apr 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$47,422
$78,578
62%
38%
$346/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,680/mo
$346/mo
+$1,334/mo
16.0%
