$333,000
NAL Estimated Property Value1405 Derrick Ave, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater, Dryer Electric, Microwave, Dishwasher, Disposal
FlooringCarpet, Tile
Exterior
Lot Size6,904 sqft
Building Information
Year Built2021
Garage Spaces2
Land Information
APN26558.02349.05200
Lot Number52
SubdivisionRatliff Ridge
Land UseResidential
Legal DescriptionRATLIFF RIDGE BLOCK 17 LOT 52
Census Tract002501
Assessed Land Value$17,606
Assessed Improvement Value$288,064
Assessment Year2025
About this property
Spacious 4-bedroom, 2-bath home featuring beautiful granite countertops and sleek tile flooring in living areas. The kitchen includes a convenient pantry for extra storage. The sequestered master suite offers privacy, with a luxurious master bath that includes dual sinks, a separate shower, and a relaxing tub. Enjoy a generously sized backyard with a covered patio—perfect for outdoor entertaining. This home is a perfect blend of comfort and style!
Investor Tools
$333,000
Estimated Property Value
$317,642Estimated Mortgage Balance
$15,818Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,998 /month
Positive
Cash Flow Estimate:
$666 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$476/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,049
$305,670
2025
$17,606
$288,064
$305,670
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,049
$305,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$318,100
No
First
Mar 11, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$317,642
$14,358
4%
95%
$1,908/mo
