$203,000
NAL Estimated Property Value1412 E Crescent Dr, Odessa, TX, 79761
Off Market
Property Lead Type:
BankruptcyDeal ListAbsentee OwnerVacant Homes
Highlights
Interior
AppliancesGas Water Heater, None
FlooringHardwood
Exterior
Lot Size7,680 sqft
Building Information
Year Built1955
Land Information
APN07000.01692.00000
Lot Number6
SubdivisionCrescent Park
Land UseResidential
Legal DescriptionCRESCENT PARK BLOCK 21 LOT 6
Census Tract001600
Assessed Land Value$19,584
Assessed Improvement Value$132,217
Assessment Year2025
About this property
Calling all investors.A few minor repairs would make this home good as new. Central heat and air, storage unit in the back and nice size bedrooms
Investor Tools
$203,000
Estimated Property Value
$127,240Estimated Mortgage Balance
$75,994Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,218 /month
Positive
Cash Flow Estimate:
$406 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$207/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,468
$151,801
2025
$19,584
$132,217
$151,801
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,468
$151,801
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First State Mortgage Services Llc
Va
$137,788
Yes
First
Mar 25, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,240
$68,760
35%
63%
$827/mo
