$426,000
NAL Estimated Property Value13913 W. County Rd 178, Odessa, TX, 79766
$553,800 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Electric Range, Self Cleaning Oven, Dishwasher, Water Softener Rented, Dryer
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size1 acre
Building Information
Year Built2019
Land Information
APNR000216580
Lot Number41
SubdivisionBates Estates
Land UseResidential
Legal DescriptionACRES: 1.000 BLK: 008 LOT: 041 ADDN: BATES ESTATES SEC 2
Census Tract010119
Assessed Land Value$21,000
Assessed Improvement Value$104,730
Assessment Year2025
About this property
2 Homes in 1! West Texas Countyside Living on 1 acre! Perfect for Multi-Family living or to provide extra income potential (live in one/rent the other). The gorgeous well-maintained doublewide home comes with a large modern kitchen and open concept layout. Sequestered master bedroom & bathroom. It also includes a Bonus room with electric fireplace that can be used as another bedroom. Guest house was just built in 2023 and comes with 2 bedrooms/2bathrooms, each with a walk in closet!
Investor Tools
$426,000
Estimated Property Value
$176,739Estimated Mortgage Balance
$249,261Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$553,800
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,556 /month
Positive
Cash Flow Estimate:
$852 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$303/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,510
$125,730
2025
$21,000
$104,730
$125,730
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,510
$125,730
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$188,000
No
First
Jan 20, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,739
$249,261
58%
41%
$1,128/mo
