Last 24 Hours
$18,920
NAL Estimated Property Value13311 W County Road 123, Odessa, TX, 79765
Off Market
Commercial
— Beds
— Bath
1,920 Sq Ft
$155.73 / sqft
Built in 1966Highlights
Interior
Bedrooms —
Bathrooms —
Garage AvailableExterior
Lot Size16,988 sqft
Building Information
Year Built1966
Stories1
Garage Spaces3
Land Information
APNR000025065
Lot Number14
SubdivisionHighway Industrial
Land UseOther
Legal DescriptionACRES: 0.390 BLK: 005 LOT: 014 ADDN: HIGHWAY INDUSTRIAL
Census Tract010125
Assessed Land Value$3,510
Assessed Improvement Value$15,410
Assessment Year2025
About this property
RESIDENTIAL and COMMERCIAL,2bedroom 1 bath office , full kitchen ,2 car oversize ,garage ,washer and dryer inside, also has 5 RV Hookups with septic, water well ,and 50amp electricity possible income producing 500-700 per month per parking spot .Mineral rights convey with property Conaco Phillips ,anywhere from 50 to 300.00 per month
Investor Tools
$18,920
Estimated Property Value
$199,712Estimated Mortgage Balance
$18,920Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,794 /month
Positive
Cash Flow Estimate:
$598 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$26/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$221
$18,920
2025
$3,510
$15,410
$18,920
No
Tax History
Year
Tax Paid
Assessed Value
2024
$221
$18,920
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Frost Bank
Unknown
$200,000
No
First
Mar 20, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,712
N/A
0%
1056%
$1,200/mo
12.4%