Feedback ..read more
Greg from San Diego, CA
Go Back
  Go
Property Data for:  1601 SW 48th, Amarillo TX, 79110
SFH   For sale  change
4bd | 2ba | 1,170sf
Ask Price:  $42,900 $37/sf
Est Value: $156,100 $133/sf
Discount: 72.52%
Est Rent: $1,360/mo
Cash Flow: $527/mo
Cash/Cash Return: 53.69%
FE-Score
981
Today
Contact
Provided by:
oodle.com
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 2500
Insurance % 546
Association Dues (HOA) /mo
Maintenance % 1755
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $156,100 (range: $125,000 - $289,900)
# Price Type/beds/bath/sqft Address Last seen
1   $289,900   SFH 4 br/2 ba 2,451 sqft  7410 Columbus Drive, Amarillo TX, 79110  5/10/2017
2   $159,900   SFH 4 br/2 ba 1,533 sqft  1013 Pagoda Drive, Amarillo TX, 79110  7/26/2017
3   $125,000   SFH 4 br/3 ba 2,066 sqft  4423 Lyndale St, Amarillo TX, 79109  7/26/2017
4   $242,000   SFH 4 br/3 ba 2,188 sqft  3304 Portland Avenue, Amarillo TX, 79110  4/3/2017
5   $204,000   SFH 4 br/2 ba 1,793 sqft  7907 Knoxville, Amarillo TX, 79110  6/12/2017
Rent Comparables - Estimated Rent $1,360 (range: $1,095 - $2,195)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,300   SFH 4 br/2 ba 1,731 sqft  5003 Leland Drive, Amarillo TX, 79110  6/30/2017
2   $1,895   SFH 4 br/3 ba 1,944 sqft  3811 Ozark Trail, Amarillo TX, 79109  4/18/2017
3   $2,195   SFH 4 br/2 ba 2,363 sqft  7410 Topeka, Amarillo TX, 79110  6/30/2017
4   $1,460   SFH 4 br/ 1,713 sqft  1104 Shasta Drive Amarillo TX, Amarillo TX, 79110  5/29/2017
5   $1,470   SFH 4 br/ 1,713 sqft  1104 Shasta Drive Amarillo TX, Amarillo TX, 79110  5/29/2017
6   $1,695   SFH 4 br/3 ba 2,066 sqft  4423 Lyndale St, Amarillo TX, 79109  7/26/2017
7   $1,650   SFH 4 br/2 ba 1,839 sqft  7902 Little Rock, Amarillo TX, 79118  9/16/2016
8   $2,195   SFH 4 br/2 ba 2,363 sqft  7400 Vail, Amarillo TX, 79110  5/24/2017
9   $1,095   SFH 4 br/ 1,150 sqft  Bowie at 58th Amarillo TX, Amarillo TX, 79110  3/11/2017