$192,000
NAL Estimated Property Value14301 W County Road 178, Odessa, TX, 79766
$192,458 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Electric Range, Refrigerator
FlooringCarpet, Laminate
Exterior
Exterior FeaturesNone
Lot Size1 acre
Building Information
Year Built2018
Land Information
APNR000216555
Lot Number16
SubdivisionBates Estates
Land UseResidential
Legal DescriptionACRES: 1.000 BLK: 008 LOT: 016 ADDN: BATES ESTATES SEC 2
Census Tract010119
Assessed Land Value$21,000
Assessed Improvement Value$158,270
Assessment Year2025
About this property
This well-maintained 3-bedroom, 2-bathroom home, built in 2018, offers modern living with peace of mind. Retrofitted for added safety and efficiency, the property sits on a spacious 1-acre lot with endless opportunity! WIFI ready, fiber optic cable in the area!!!
Investor Tools
$192,000
Estimated Property Value
$134,042Estimated Mortgage Balance
$58,240Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$192,457
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,230 /month
Positive
Cash Flow Estimate:
$410 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$155/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$896
$179,270
2025
$21,000
$158,270
$179,270
No
Tax History
Year
Tax Paid
Assessed Value
2024
$896
$179,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Fha
$141,391
Yes
First
Jan 10, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$134,042
$68,958
33%
70%
$915/mo
