Last 24 Hours
$204,000
NAL Estimated Property Value1306 Douglas Dr, Odessa, TX, 79762
$212,755 ARV
Off Market
3 Beds
2 Bath
1,419 Sq Ft
$164.2 / sqft
Built in 1956Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage AvailableAppliancesGas Water Heater, Electric Range, Microwave, Dryer
FlooringTile, Hardwood
Exterior
Lot Size8,751 sqft
Building Information
Year Built1956
Garage Spaces1
Land Information
APN28600.02304.00000
Lot Number4
SubdivisionSherwood 01-72
Land UseResidential
Legal DescriptionSHERWOOD 01-72 BLOCK 17 LOT 4
Census Tract000500
Assessed Land Value$35,000
Assessed Improvement Value$158,809
Assessment Year2025
About this property
Very well maintained 3-bedroom, 2 bathroom with an open concept and 2 living areas. Garage was turned into a room (which made it 4 rooms) but easily revert back to a 1-car garage. Spacious backyard for your dogs to run around and let the kids play in the back. Schedule a tour today 432-230-3118
Investor Tools
$204,000
Estimated Property Value
$180,794Estimated Mortgage Balance
$23,615Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$212,754
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,398 /month
Positive
Cash Flow Estimate:
$466 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$263/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,136
$193,809
2025
$35,000
$158,809
$193,809
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,136
$193,809
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aimbank
Fha
$201,286
Yes
First
Nov 9, 2018
Dec 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,794
$22,206
10%
89%
$1,271/mo
12.4%