$1,400,000
23 Estates Dr, Odessa, TX, 79765
$1,820,000 ARV
On Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesMore than One Water Heater, Gas Water Heater, Dryer Electric, Electric Range, Microwave, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size3.22 acres
Building Information
Year Built2006
Garage Spaces6
Land Information
APN09465.00070.00000
Lot Number5
SubdivisionEstates Of Shiloh
Land UseResidential
Legal DescriptionESTATES OF SHILOH BLOCK 2 LOT 5
Census Tract003002
Assessed Land Value$282,279
Assessed Improvement Value$1,331,436
Assessment Year2025
About this property
Located in the gated Shiloh Estates subdivision, this beautiful property sits on a little over 3 acres and offers 4 bedrooms, 4 bathrooms and 2 half bathrooms in the main home, a spacious 5 car garage and Theater room perfect for entertaining! There is also a separate guesthouse that provides added flexibility for visitors or extended family. Enjoy privacy, space, and upscale living in a highly desirable community located less than 5 minutes from dining and shopping.
Investor Tools
$459,603Estimated Mortgage Balance
$1,154,112Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$1,820,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,682 /month
Positive
Cash Flow Estimate:
$3,227 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,629/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$23,477
$1,613,715
2025
$282,279
$1,331,436
$1,613,715
No
Tax History
Year
Tax Paid
Assessed Value
2024
$23,477
$1,613,715
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American State Bank
Conventional
$920,000
No
First
Dec 21, 2006
Jan 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$459,603
$1,154,112
71%
28%
$5,582/mo
