Last 24 Hours
$391,000
NAL Estimated Property Value11 Cornwall Dr, Odessa, TX, 79765
Off Market
4 Beds
2 Bath
2,110 Sq Ft
Single Family Residence
$180.05 / sqft
Built in 2017Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms 2
Garage AvailableExterior
Lot Size8,015 sqft
Building Information
Year Built2017
Garage Spaces2
Land Information
APNR000213272
Lot Number12
SubdivisionEnclave At Mission Ranch
Land UseResidence
Legal DescriptionACRES: 0.184 BLK: 002 LOT: 012 ADDN: ENCLAVE AT MISSION RANCH
Census Tract010125
Assessed Land Value$40,060
Assessed Improvement Value$312,010
Assessment Year2025
About this property
Big Corner Lot under $400. Four Bedrooms, Sequestered Master Suite with His AND Her closets with built in shelving. Granite counters throughout, plantation shutters, large laundry room, with an open floor plan
Investor Tools
$391,000
Estimated Property Value
$370,705Estimated Mortgage Balance
$20,863Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,346 /month
Positive
Cash Flow Estimate:
$782 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$509/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,150
$352,070
2025
$40,060
$312,010
$352,070
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,150
$352,070
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Right Start Mortgage Inc
Fha
$377,927
Yes
First
Mar 26, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$370,705
$23,295
5%
95%
$2,266/mo
12.4%