$41,540
NAL Estimated Property Value115 Bella Vista Cir, Odessa, TX, 79765
$54,002 ARV
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Dryer Electric, Gas Cooktop, Self Cleaning Oven, Microwave, Dishwasher, Disposal
FlooringTile
Exterior
Lot Size10,367 sqft
Building Information
Garage Spaces3
Land Information
APNR000210043
Lot Number8
SubdivisionBella Vista Addition
Land UseVacant Residential 5.0 Acres Or Less Imprv
Legal DescriptionACRES: 0.238 BLK: 001 LOT: 008 ADDN: BELLA VISTA ADDITION
Census Tract010125
Assessed Land Value$41,540
Assessment Year2025
About this property
New Construction home by CH Home Designs. This home will feature 4 Bedrooms, 3 Full Baths, 3 Car Garage, tile flooring through out, high ceilings, plenty of natural light, Home Office & foam insulation. Still time to add some of your own selections in color and fixtures.
Investor Tools
$41,540
Estimated Property Value
$598,192Estimated Mortgage Balance
$41,540Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$54,002
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,950 /month
Positive
Cash Flow Estimate:
$1,650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$58/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$485
$41,540
2025
$41,540
N/A
$41,540
No
Tax History
Year
Tax Paid
Assessed Value
2024
$485
$41,540
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community National Bank
Open End Mortgage / Open End With Future Advance Clause
$605,250
No
First
Aug 25, 2025
Aug 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$598,192
N/A
0%
1440%
$3,629/mo
