$220,000
NAL Estimated Property Value1512 Beverly St, Odessa, TX, 79761
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size7,928 sqft
Building Information
Year Built1955
Garage Spaces3
Land Information
APN07000.03364.00000
Lot Number6
SubdivisionCrescent Park
Land UseResidential
Legal DescriptionCRESCENT PARK BLOCK 41 LOT 6
Census Tract001600
Assessed Land Value$20,222
Assessed Improvement Value$129,924
Assessment Year2025
About this property
3 BED 1 BATH 1 CAR ATTACHED 2 CAR SHOP OUT BACK BRAND NEW HVAC AND WINDOWS GOING IN THIS WEEK!
Investor Tools
$220,000
Estimated Property Value
$82,932Estimated Mortgage Balance
$137,205Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$348/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,073
$150,146
2025
$20,222
$129,924
$150,146
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,073
$150,146
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$86,730
No
First
Nov 13, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$82,932
$98,068
54%
38%
$520/mo
