$331,000
NAL Estimated Property Value27 River Oaks Dr, Odessa, TX, 79765
$430,300 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Gas Cooktop, Self Cleaning Oven, Microwave, Dishwasher, Disposal, Plumbed For Ice Maker
FlooringTile
Exterior
Exterior FeaturesOther - See Remarks
Lot Size17,380 sqft
Building Information
Garage Spaces3
Land Information
APN09465.02265.00000
Lot Number14
SubdivisionEstates Of Shiloh
Land UseVacant Lots & Tracts
Legal DescriptionESTATES OF SHILOH [09465] BLOCK 28 LOT 14
Census Tract003002
Assessed Land Value$81,512
Assessment Year2025
About this property
Stunning new construction located in Shiloh Estates! Featuring 4 spacious bedrooms & 3 baths with a jack and jill bathroom, & an Office. High ceilings in living area with a balance of modern design and comfortable living. Sequestered Primary Bed & Bath that is a a girl's dream! Enjoy dual entry walk in shower with dual shower heads, soaking tub, and a DREAM closet!! Walk out into a private patio for morning &eveining sunsets. Let's not forget the outdoor kitchen with a grill and mini fridge!!
Investor Tools
$331,000
Estimated Property Value
$631,590Estimated Mortgage Balance
$331,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$430,300
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,890 /month
Positive
Cash Flow Estimate:
$1,630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$172/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$407
$81,512
2025
$81,512
N/A
$81,512
No
Tax History
Year
Tax Paid
Assessed Value
2024
$407
$81,512
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$640,000
No
First
Jul 8, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$631,590
N/A
0%
191%
$3,838/mo
