$144,000
NAL Estimated Property Value1502 Doran Ave, Odessa, TX, 79761
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Water Heater, Gas Cooktop
FlooringHardwood
Exterior
Lot Size7,562 sqft
Building Information
Year Built1954
Garage Spaces1
Land Information
APN07000.00496.00000
Lot Number2
SubdivisionCrescent Park
Land UseResidential
Legal DescriptionCRESCENT PARK BLOCK 7 LOT 2
Census Tract001600
Assessed Land Value$19,278
Assessed Improvement Value$108,049
Assessment Year2025
About this property
Welcome home! This charming 2-bedroom, 1-bath house features a spacious living area and a kitchen with a built-in gas cooktop and attached dining space. The bonus flex room offers endless possibilities—use it as a large pantry, craft room, office, or extra storage. Enjoy the convenience of a separate laundry room, an oversized backyard with cinderblock fencing, updated windows, and a one-car garage.
Investor Tools
$144,000
Estimated Property Value
$104,085Estimated Mortgage Balance
$39,915Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$885 /month
Positive
Cash Flow Estimate:
$295 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$276/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,587
$127,327
2025
$19,278
$108,049
$127,327
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,587
$127,327
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
West Texas State Bank
Stand Alone First / Home Equity First Lien
$105,000
No
First
Oct 17, 2025
Oct 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,085
$39,915
27%
72%
$630/mo
