Amarillo
Investment Analysis

Amarillo, TX
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
54
Investment Score
Buy
Cap Rate (Est.)
2.6%
Gross Yield
4.4%
P/R Ratio
15.4x
YoY Growth
+1.6%
Median Home Price
$240,000
Average Rent (1BR)
$879/mo
Median Income
$58,897
Population
203,042

Investment Breakdown

54
Value Score
66
Growth Score
32
Safety Score
59
Afford Score

Amarillo has a price-to-rent ratio of 15.4x, which indicates buying is moderately favorable.

The estimated cap rate of 2.6% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +1.6% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $879
Annual Gross $10,548

Est. Monthly Expenses

Property Tax (~1.5%) -$300
Insurance (~0.5%) -$100
Maintenance (~1%) -$200
Est. Net Cash Flow $279/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Amarillo Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$201K2027$216Kโ–ฒ 7.5%2028$225Kโ–ฒ 11.8%20232024Now
$236K$179K
Current
$240K
2026
Projected
$216K
โ†‘ 7.5% by 2027
Projected
$225K
โ†‘ 11.8% by 2028
5yr CAGR:+5.9%
Confidence:Moderate
Rยฒ:0.80
โ–ผ

Our Amarillo housing market forecast for 2026-2028 points toward a period of steady, sustainable growth rather than dramatic swings. With a current median home price of $201,213 and a 5-year price change of 34.4%, the market has already demonstrated strong momentum. However, the recent YoY price change has moderated to 1.9%, signaling a transition from a rapid recovery phase into a more mature and stable cycle. For potential buyers wondering if Amarillo home prices will drop, the data suggests a floor is likely in place. The price-to-rent ratio of 17.1x remains slightly below the national average, underpinning demand from both homeowners and investors seeking affordable entry points.

Key local factors will support this stability. Amarillo's strategic position as a logistics and energy hub, coupled with a Risk Grade: A, provides a resilient economic backdrop that can withstand broader national pressures. The market's "Neutral" verdict and "Market Temperature" score of 64/100 indicate a balanced environment for both buyers and sellers. While the 38 days on market shows homes are moving, it's not the frantic pace seen in hotter markets. Looking toward Amarillo real estate Amarillo 2027, affordability will remain a central draw, attracting steady in-migration. The forecast leans towards modest appreciation in the 3-5% range annually, driven by consistent demand and a limited supply of homes under $250,000, making it a dependable market for long-term holders.

Projected Cap Rate (2027)
3.0%
5yr CAGR
+5.9%

Job Market

Unemployment 4.0%
National avg: 3.7%
Job Growth (YoY) +3.2%

Healthcare

70
Score
Good

Risk Factors

High Crime Area

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 67.3%
Months Supply 4.4
Price Drops 23%
Gone in 2 Wks 28%

Market Position

Affordability Below Avg
Safety Higher Risk

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Amarillo.

Total ROI
-77%
on $48,000 invested
Annual ROI
-25.5%
compounded
Total Return
-$36,992
appreciation + cashflow
Mo. Cash Flow
-$1,017
year 1 estimate
Equity Growth Over 5 Years
Y154kY260kY366kY472kY579k
Appreciation
$19,313
Cash Flow
-$56,305
Final Equity
$78,565

* Estimates based on 1.6% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Amarillo

Property

Purchase Price$240,000
Monthly Rent$879
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$944
Monthly Cash Flow
-$11,322/ year
-23.6%
Cash-on-Cash
1.4%
Cap Rate

Monthly Breakdown

+ Rental Income$879
โˆ’ Mortgage (P&I)$1,214
โˆ’ Property Tax$240
โˆ’ Insurance$125
โˆ’ Maintenance$200
โˆ’ Vacancy Loss$44
= Net Cash Flow-$944

Investment Summary

Down Payment
$48,000
Loan Amount
$192,000
Total Monthly Expenses
$1,823
Gross Yield
4.4%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026