$742,000
NAL Estimated Property Value1670 Trail Dr, Odessa, TX, 79764
$964,600 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesElectric Water Heater, Electric Cooktop, Microwave, Oven
FlooringCarpet, Tile
Exterior
Lot Size2.50 acres
Building Information
Year Built2021
Garage Spaces2
Land Information
APN17388.01250.00000
Lot Number5
SubdivisionLonesome Dove
Land UseResidential
Legal DescriptionLONESOME DOVE BLOCK 12 LOT 5
Census Tract003003
Assessed Land Value$75,060
Assessed Improvement Value$575,840
Assessment Year2025
About this property
4 bedroom, 4 bathroom home on 2.5 unrestricted acres offering space, flexibility, and endless potential. Enjoy expansive square footage with a layout designed for comfort and functionality. The oversized kitchen is a true standout, featuring abundant cabinetry and generous counter space perfect for hosting and everyday living. Plenty of room to expand, build, or create your ideal setup. Schedule your private tour today.
Investor Tools
$742,000
Estimated Property Value
$312,841Estimated Mortgage Balance
$429,159Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$964,600
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,500 /month
Positive
Cash Flow Estimate:
$1,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$886/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,926
$650,900
2025
$75,060
$575,840
$650,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,926
$650,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Building Or Construction Loan
$350,000
No
First
Oct 29, 2020
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,841
$429,159
57%
42%
$2,099/mo
