$182,000
NAL Estimated Property Value2605 Beechwood Street, Odessa, TX, 79761
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
FlooringCarpet, Vinyl
Exterior
Lot Size7,919 sqft
Building Information
Year Built1959
Garage Spaces1
Land Information
APN07000.08056.00000
Lot Number24
SubdivisionCrescent Park
Land UseResidential
Legal DescriptionCRESCENT PARK BLOCK 124 LOT 24
Census Tract001700
Assessed Land Value$30,334
Assessed Improvement Value$118,261
Assessment Year2025
About this property
Great older brick home with 3 bedrooms, 2 baths, nice size kitchen with ample storage, large living dining combo, 1 car attached garage with 2 car carport, covered patio and fenced back yard. Needs some love and attention!! Great investment opportunity! This is a Fannie Mae Homepath property.
Investor Tools
$182,000
Estimated Property Value
$160,572Estimated Mortgage Balance
$21,428Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,092 /month
Positive
Cash Flow Estimate:
$364 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$319/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,918
$148,595
2025
$30,334
$118,261
$148,595
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,918
$148,595
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
My Community Cu
Conventional
$173,250
No
First
Jun 30, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,572
$21,428
11%
88%
$1,039/mo
