$267,000
NAL Estimated Property Value1218 Wilshire Dr, Odessa, TX, 79761
$326,422 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater, Dryer Electric, Free Standing Gas, Dishwasher
FlooringCarpet, Tile, Laminate
Exterior
Lot Size9,601 sqft
Building Information
Year Built1955
Land Information
APN23400.00510.00000
Lot Number2-3
SubdivisionParker Place
Land UseResidential
Legal DescriptionPARKER PLACE BLOCK 16 LOT 2 LESS N 7.9 & N 7.9 OF LOT 3
Census Tract001600
Assessed Land Value$26,016
Assessed Improvement Value$189,889
Assessment Year2025
About this property
Pride of Ownership! Enjoy this spacious 4 bedroom, 2 1/2 bath brick family home. 3 or 4 living areas. Pretty kitchen with knotty pine cabinets. Lovely flooring. Wet bar. Large covered patio & front porch. Big fenced backyard with tile storage building. See today!
Investor Tools
$267,000
Estimated Property Value
$196,877Estimated Mortgage Balance
$70,417Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$326,422
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$326/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,579
$215,905
2025
$26,016
$189,889
$215,905
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,579
$215,905
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Barrett Financial Group Llc
Conventional
$199,200
No
First
Aug 8, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$196,877
$62,123
23%
74%
$1,195/mo
