$121,000
NAL Estimated Property Value1000 E 7th St, Odessa, TX, 79761
$157,300 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Water Heater, Dryer Electric, Microwave
FlooringTile, Hardwood
Exterior
Exterior FeaturesOther - See Remarks
Lot Size7,000 sqft
Building Information
Year Built1946
Land Information
APN31800.00010.00000
Lot Number1
SubdivisionThain Heights
Land UseResidential
Legal DescriptionTHAIN HEIGHTS BLOCK 1 LOT 1
Census Tract001500
Assessed Land Value$4,270
Assessed Improvement Value$98,824
Assessment Year2025
About this property
Prime Location. Minutes from Downtown! Zoned Light Commercial, currently used as Residential. This is a true open canvas—ready for you to design your home or unique business space. Solar panels are fully paid off & included at no extra cost, producing an average of 13 MWh of electricity per year—a big step toward energy independence. You'll also get a powerful 22KW Generac backup generator. Close to shopping, grocery stores, and hospitals. Don't miss out on this opportunity!
Investor Tools
$121,000
Estimated Property Value
$81,485Estimated Mortgage Balance
$39,640Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$181,870
Rent-to-Value Ratio: 0.72%
Rent Estimate
$839 /month
Positive
Cash Flow Estimate:
$280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$123/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$870
$103,094
2025
$4,270
$98,824
$103,094
No
Tax History
Year
Tax Paid
Assessed Value
2024
$870
$103,094
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Complex Community Fcu
Non-Purchase Money Mortgage / Home Equity
$83,200
No
First
Feb 21, 2025
Mar 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$81,485
$57,515
41%
67%
$499/mo
