$134,000
NAL Estimated Property Value1300 Wilson St, Odessa, TX, 79763
$174,200 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Electric Range, Dishwasher, Refrigerator
FlooringCarpet, Vinyl
Exterior
Lot Size8,699 sqft
Building Information
Year Built2008
Garage Spaces1
Land Information
APN33600.00010.00000
Lot Number1
SubdivisionWaddell West
Land UseResidential
Legal DescriptionWADDELL WEST BLOCK 1 LOT 1 LAB# NTA1467432 - ELECTED AS REAL PROPERTY
Census Tract002000
Assessed Land Value$2,262
Assessed Improvement Value$56,484
Assessment Year2025
About this property
Great starter home or investment property. 3 spacious bedroom 2 full baths. House was renting for $1700/month. Buyer to verify taxes and schools.
Investor Tools
$134,000
Estimated Property Value
$72,201Estimated Mortgage Balance
$61,979Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$174,200
Rent-to-Value Ratio: 0.72%
Rent Estimate
$810 /month
Positive
Cash Flow Estimate:
$270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$157/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,209
$58,746
2025
$2,262
$56,484
$58,746
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,209
$58,746
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Fha
$84,933
Yes
First
May 30, 2017
Jun 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$72,201
$61,799
46%
54%
$530/mo
