$245,000
NAL Estimated Property Value1114 Rustler Ave, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater, Dryer Electric, Electric Range, Self Cleaning Oven, Microwave, Dishwasher, Disposal
FlooringCarpet, Vinyl
Exterior
Lot Size5,907 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN26558.00062.00000
Lot Number53
SubdivisionRatliff Ridge
Land UseResidential
Legal DescriptionRATLIFF RIDGE BLOCK 1 LOT 53
Census Tract002501
Assessed Land Value$15,062
Assessed Improvement Value$219,508
Assessment Year2025
About this property
You will want to call your REALTOR today to view this Home in Ratliff Ridge built in 2022. It features an open floorplan with 3 bedrooms, 2 bathrooms, high ceilings in the living, kitchen and dining areas. There are new shops and dining opening up on 87th all the time. The elementary school is close by. Loop 338 can help get you anywhere you need to be quickly. Call to view this one so you can start planning your personal touches to make this your new home.
Investor Tools
$245,000
Estimated Property Value
$231,613Estimated Mortgage Balance
$13,739Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$477/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,494
$234,570
2025
$15,062
$219,508
$234,570
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,494
$234,570
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$235,406
Yes
First
May 2, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,613
$13,387
5%
95%
$1,412/mo
