$475,000
NAL Estimated Property Value11018 W Rolling Hills, Odessa, TX, 79764
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesElectric Water Heater, Dryer Electric, Electric Range, Microwave, Dishwasher, Disposal, Refrigerator
FlooringCarpet, Tile
Exterior
Lot Size18,121 sqft
Building Information
Year Built2016
Garage Spaces2
Land Information
APN05680.03300.00000
Lot Number4
SubdivisionChaparral Estates
Land UseResidential
Legal DescriptionCHAPARRAL ESTATES BLOCK 53 LOT 4
Census Tract002701
Assessed Land Value$23,375
Assessed Improvement Value$412,932
Assessment Year2025
About this property
SELLER NOW OFFERING 10K IN BUYER EXPENSES!! Spacious 4-bedroom, 2.5-bath home situated on a generous .41-acre lot! This well designed layout offers comfortable living areas, roomy bedrooms, and plenty of space for entertaining. Enjoy the large backyard with endless possibilities add a pool, shop, or create your dream outdoor retreat. With nearly half an acre, there's room to live, grow, and make it your own.
Investor Tools
$475,000
Estimated Property Value
$335,985Estimated Mortgage Balance
$139,015Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$774/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,914
$436,307
2025
$23,375
$412,932
$436,307
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,914
$436,307
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$341,488
Yes
First
May 21, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$335,985
$139,015
29%
71%
$2,048/mo
