$259,000
NAL Estimated Property Value2520 Cambridge St, Odessa, TX, 79761
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesMore than One Water Heater, Gas Water Heater, Dryer Electric, Microwave, Dishwasher, Refrigerator
FlooringTile
Exterior
Lot Size7,919 sqft
Building Information
Year Built1957
Garage Spaces7
Land Information
APN07000.07164.00000
Lot Number11
SubdivisionCrescent Park
Land UseResidential
Legal DescriptionCRESCENT PARK BLOCK 108 LOT 11
Census Tract001700
Assessed Land Value$30,334
Assessed Improvement Value$188,250
Assessment Year2025
About this property
THIS PROPERTY COMES WITH A HUGE SUPRISE! IN ALL ACTUALITY YOU ARE BUYING A SHOP THATS LARGER THEN THEN THE HOME. THE SHOP IS HEATED AND COOLED CENTRAL HEAT AND AIR WITH HALF BATHROOM, TV OUT THERE DOES GO WITH SALE. THE HOME HAS 3 BEDROOMS 3 BATHROOMS AND A 1 CAR ATTACHED GARAGE. THERE ARE LAUNDRY CONNECTIONS IN EXTRA ROOM IN GARAGE OR A SET OF CONNECTIONS IN MASTER CLOSET. NICELY REMODELED WITH ALOT OF MODERN TOUCHES. YOU REALLY DO NEED TO SEE THIS PROPERTY. I PROMISE YOU WONT BE DISAPPOINTED!
Investor Tools
$259,000
Estimated Property Value
$84,759Estimated Mortgage Balance
$55,588Estimated Equity
66% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$470/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,345
$218,584
2025
$30,334
$188,250
$218,584
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,345
$218,584
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Envoy Mortgage Ltd
Fha
$139,428
Yes
First
Feb 2, 2010
Mar 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$84,759
$167,241
66%
33%
$0/mo
