$574,000
NAL Estimated Property Value167 Rolling Winds Cir, Odessa, TX, 79765
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size9,540 sqft
Building Information
Year Built2019
Garage Spaces4
Land Information
APNR000218557
Lot Number3
SubdivisionRolling Winds Addition
Land UseResidence
Legal DescriptionACRES: 0.219 BLK: 002 LOT: 003 ADDN: ROLLING WINDS ADDITION
Census Tract010125
Assessed Land Value$38,080
Assessed Improvement Value$487,960
Assessment Year2025
About this property
Seller is offering $5,000 toward buyer's closing costs on this beautifully maintained 4-bedroom, 3-bath home with an open-concept layout ideal for everyday living and entertaining. Spacious bedrooms, modern finishes, and three full bathrooms provide comfort for family and guests. Rare 3-car garage offers ample storage and parking. Schedule your showing today!
Investor Tools
$574,000
Estimated Property Value
$339,511Estimated Mortgage Balance
$234,981Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,479 /month
Positive
Cash Flow Estimate:
$1,160 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$642/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,838
$526,040
2025
$38,080
$487,960
$526,040
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,838
$526,040
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Churchill Mortgage Corp
Conventional
$340,000
No
First
Mar 19, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$339,511
$234,489
40%
59%
$2,039/mo
