$359,000
NAL Estimated Property Value1802 Big Easy St, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Electric Range, Microwave, Dishwasher, Refrigerator
FlooringCarpet, Vinyl, Tile
Exterior
Lot Size6,098 sqft
Building Information
Year Built2018
Garage Spaces2
Land Information
APN18115.00285.00000
Lot Number57
SubdivisionMardi Gras Estates
Land UseResidential
Legal DescriptionMARDI GRAS ESTATES BLOCK 1 LOT 57
Census Tract002501
Assessed Land Value$15,551
Assessed Improvement Value$322,627
Assessment Year2025
About this property
Stunning home in the Mardi Gras Estates! 4 bedroom, 2 bath with an attached 2 car garage. The living room has a cozy gas log fireplace, and beautiful hardwood floors! Gorgeous gourmet kitchen features a double island, granite countertops, custom cabinets, and a large pantry. All kitchen appliances stay!! Sequestered master suite features huge walk-in closet, beautiful walk-in shower, jetted tub, and double sinks. Enjoy the backyard with the hot tub and outdoor TV. Storage shed included!
Investor Tools
$359,000
Estimated Property Value
$294,540Estimated Mortgage Balance
$64,957Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,189 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$735/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,029
$338,178
2025
$15,551
$322,627
$338,178
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,029
$338,178
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Va
$309,575
Yes
First
Aug 28, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$294,540
$96,460
24%
82%
$1,857/mo
