$214,000
NAL Estimated Property Value1100 Douglas Dr, Odessa, TX, 79762
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Water Heater, Gas Range, Dishwasher
FlooringCarpet, Tile, Laminate, Hardwood
Exterior
Lot Size10,354 sqft
Building Information
Year Built1956
Garage Spaces2
Land Information
APN28600.04048.00000
Lot Number1
SubdivisionSherwood 01-72
Land UseResidential
Legal DescriptionSHERWOOD 01-72 BLOCK 29 LOT 1
Census Tract000500
Assessed Land Value$41,424
Assessed Improvement Value$144,887
Assessment Year2025
About this property
Welcome to this charming 3-bedroom, 2 bath home situated on a corner lot with a spacious backyard and a metal fence for privacy. Conveniently located within walking distance to a nearby school and park. HVAC and stove are not even a year old! Schedule your showing today!
Investor Tools
$214,000
Estimated Property Value
$79,152Estimated Mortgage Balance
$135,399Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,380 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$237/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,778
$186,311
2025
$41,424
$144,887
$186,311
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,778
$186,311
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Bank
Fha
$112,917
Yes
First
Mar 1, 2013
Apr 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$79,152
$136,848
63%
37%
$0/mo
