$275,000
NAL Estimated Property Value1324 Mayberry St, Odessa, TX, 79765
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Oven, Gas Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size5,750 sqft
Building Information
Year Built2022
Garage Spaces2
Land Information
APN26558.00751.01300
Lot Number13
SubdivisionRatliff Ridge
Land UseResidential
Legal DescriptionRATLIFF RIDGE BLOCK 8 LOT 13
Census Tract002501
Assessed Land Value$14,662
Assessed Improvement Value$256,334
Assessment Year2025
About this property
Beautiful "Rosa Plan" home! This like-new 3-bedroom, 2-bath gem offers an open floor plan perfect for modern living. Enjoy a spacious living area that seamlessly connects to the kitchen, ideal for entertaining. The master suite features a walk-in closet and an en-suite bath for added privacy. Two additional bedrooms offer flexibility for guests or a home office. With high-end finishes, abundant natural light, and a prime location, this home is move-in ready and waiting for you!
Investor Tools
$275,000
Estimated Property Value
$238,057Estimated Mortgage Balance
$37,365Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,655 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$555/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,289
$270,996
2025
$14,662
$256,334
$270,996
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,289
$270,996
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Affordable Hsng Corp
Stand Alone Second / Subordinate Position
$4,991
No
First
Oct 28, 2022
Oct 2025
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,057
$40,943
14%
87%
$1,527/mo
