Last 24 Hours
$3,850
1861 Icon St, Odessa, TX, 79762
On Market
5 Beds
4 Bath
2,383 Sq Ft
Single Family Residence
$1.62 / sqft
Built in 2024Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
Bedrooms 5
Bathrooms 4Exterior
Lot Size5,663 sqft
Building Information
Year Built2024
Land Information
APN37375.00786.00000
Lot Number7
SubdivisionYukon Ridge
Land UseSingle Family Residence
Legal DescriptionYUKON RIDGE BLOCK 12 LOT 7
Census Tract002502
Assessed Land Value$25,960
Assessed Improvement Value$284,864
Assessment Year2025
About this property
SAY HELLO TO YOUR NEWLY AVAILABLE AND FULLY FURNISHED RENTAL! Don't miss your opportunity to live in this newly built 5 bedroom, 3.5 bath home with a stunning backyard for your Sunday cookouts. Call your favorite realtor for a tour.
Investor Tools
$342,298Estimated Mortgage Balance
$312,000Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,872 /month
Positive
Cash Flow Estimate:
$624 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$165/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$418
$310,824
2025
$25,960
$284,864
$310,824
No
Tax History
Year
Tax Paid
Assessed Value
2024
$418
$310,824
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Fha
$348,966
Yes
First
Mar 31, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$342,298
$15,702
4%
110%
$2,093/mo
12.4%