$228,000
NAL Estimated Property Value1604 Doran Dr, Odessa, TX, 79761
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityVacant Homes
Highlights
Interior
AppliancesGas Water Heater, Dryer Electric, Other - See Remarks
FlooringCarpet
Exterior
Lot Size7,318 sqft
Building Information
Year Built1954
Land Information
APN07000.00544.00000
Lot Number14
SubdivisionCrescent Park
Land UseResidential
Legal DescriptionCRESCENT PARK BLOCK 7 LOT 14
Census Tract001600
Assessed Land Value$18,661
Assessed Improvement Value$125,880
Assessment Year2025
About this property
Attention all Investors! Spacious and centrally located 3 bedroom 2 bathroom home. This home is a perfect investment opportunity with lots of potential. Sold as is. Call now to tour this house.
Investor Tools
$228,000
Estimated Property Value
$34,262Estimated Mortgage Balance
$193,903Estimated Equity
84% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$340/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,935
$144,541
2025
$18,661
$125,880
$144,541
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,935
$144,541
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Compass Bank
Conventional
$58,500
No
First
Jun 26, 2009
Jul 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$34,262
$193,738
84%
15%
$0/mo
