Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Amarillo at 4610 S Bryan St, Amarillo, TX, 79110 priced at $179,000 pairs $1,608/mo rent with $335/mo cash flow after a $876/mo payment. Total monthly income equals $1,608/mo, and annual cash flow comes to $4,023/yr on $59,339 invested. Return on cash invested is 26.69% in year one, and rental yield stands at 10.78% on a $179,000 basis. Equity gained on principal adds $1,155/yr, and 5% annual appreciation accumulates to $49,454 by year five. Five-year ROI measures 140.47% and total cumulative return in cash reaches $83,355. For financing, Ziffy Mortgage’s DSCR program evaluates $1,608/mo property income against a $876/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1960
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 79110, Amarillo, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,865 (100%) |
| Owner Occupied HU | 5,078 (64.6%) |
| Renter Occupied HU | 2,356 (30.0%) |
| Vacant Housing Units | 431 ( 5.5%) |
| Median Home Value | $162,500 |
| Average Home Value | $237,216 |
Residential
7,436
Single Family
7,234
Multi-Family
202
Businesses
556
Date | Event | Price |
|---|---|---|
| 2025-06-11 | Listed for sale | $179,000 |
| 2025-06-09 | Listing removed | $1,450 |
| 2025-05-26 | Listed for rent | $1,450 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-11 | N/A | N/A | $157,920 | 12.31% |
| 2023-06-11 | $2733.05 | -4.25% | $140,608 | 5.23% |
| 2022-06-11 | $2854.28 | 13.87% | $133,626 | 20.14% |
Listed by: David Holmes • INROOTE
Mls Name: AMMLS
Mls Provider:
Mls ID: #25-5281
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
