$200,000
NAL Estimated Property Value2609 Cumberland Rd, Odessa, TX, 79762
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesGas Water Heater, Gas Range, Refrigerator
FlooringCarpet, Vinyl, Tile
Exterior
Lot Size7,802 sqft
Building Information
Year Built1959
Land Information
APN07000.05224.00000
Lot Number2
SubdivisionCrescent Park
Land UseResidential
Legal DescriptionCRESCENT PARK BLOCK 81 LOT 2
Census Tract001700
Assessed Land Value$29,874
Assessed Improvement Value$146,012
Assessment Year2025
About this property
Charming 3 bedroom, 1.5 bathroom home. Large lot, covered patio in the backyard. Walking distance to shops and stores. Looking at all offers- schedule your private showing today!!!
Investor Tools
$200,000
Estimated Property Value
$149,359Estimated Mortgage Balance
$50,641Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,259 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$232/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,781
$175,886
2025
$29,874
$146,012
$175,886
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,781
$175,886
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fbc Mortgage Llc
Fha
$147,283
Yes
First
Feb 10, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,359
$50,641
25%
75%
$972/mo
