$299,000
8116 Littlerock Dr, Amarillo, TX, 79118
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesRefrigerator, Range, Dishwasher
Exterior
Exterior FeaturesBrick
Lot Size7,405 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-009-1150-4680
Lot Number19
SubdivisionCity View Estates # 3 Amd
Land UseResidential
Legal DescriptionCITY VIEW ESTATES # 3 AMD, LOT 019, BLK 0015
Census Tract022001
Assessed Land Value$38,877
Assessed Improvement Value$227,267
Assessment Year2025
About this property
Don't miss this GREAT City View Home. Features 3 bedrooms, isolated primary. Second area off living room perfect for office, sitting area, play area, library. Open kitchen living. 2 stall garage, extra concrete is perfect for extra parking. Wonderful covered patio in back and curb appeal! Newer hot water tank. Refrigerator to convey. PHOTO ARE SCHEDULED AND WILL BE UP TUESDAY MORNING.
Investor Tools
$164,155Estimated Mortgage Balance
$116,845Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$350/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,790
$266,144
2025
$38,877
$227,267
$266,144
No
Tax History
Year
Tax Paid
Assessed Value
2018
$2,790
$266,144
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Conventional
$170,000
No
First
Nov 22, 2024
Dec 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,155
$116,845
41%
58%
$1,020/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,540/mo
$1,020/mo
+$520/mo
6.6%
