$185,000
NAL Estimated Property Value1322 Wilson St, Odessa, TX, 79763
$227,493 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesNone, Water Heater
FlooringCarpet, Vinyl, Tile
Exterior
Lot Size5,062 sqft
Building Information
Year Built1958
Garage Spaces1
Land Information
APN33600.00070.00000
Lot Number6
SubdivisionWaddell West
Land UseResidential
Legal DescriptionWADDELL WEST BLOCK 1 LOT 6 LESS W 45
Census Tract002000
Assessed Land Value$1,316
Assessed Improvement Value$130,264
Assessment Year2025
About this property
All appliances and pool table will be included with the purchase of the home. BEAUTIFULLY HOME WITH 2 LIVING AREAS PLUS ANOTHER BONUS ROOM UPSTAIRS! GORGEOUS GRANITE AND STUNNING WOOD CABINETS IN KITCHEN, 2 BEDS/2 BATHS DOWNSTAIRS WITH THE 3RD BEDROOM UPSTAIRS ALONG WITH SECONDARY LIVING SPACE AND BONUS ROOM! BACKYARD HAS A 10X12 BUILDING WITH ELEC AND A CONCRETE PARKING PAD!
Investor Tools
$185,000
Estimated Property Value
$158,491Estimated Mortgage Balance
$26,787Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$227,493
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,152 /month
Positive
Cash Flow Estimate:
$384 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$156/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$946
$131,580
2025
$1,316
$130,264
$131,580
No
Tax History
Year
Tax Paid
Assessed Value
2024
$946
$131,580
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Fha
$168,884
Yes
First
Dec 1, 2022
Jan 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$158,491
$37,509
19%
86%
$1,013/mo
