$201,000
NAL Estimated Property Value2718 Rocky Lane Rd, Odessa, TX, 79762
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Dryer Electric, Electric Range, Microwave, Dishwasher, Disposal, Refrigerator, Other - See Remarks
FlooringOther
Exterior
Lot Size3,842 sqft
Building Information
Year Built1981
Garage Spaces2
Land Information
APN08260.01735.11000
Lot Number43
SubdivisionDevonian Estates
Land UseResidential
Legal DescriptionDEVONIAN ESTATES BLOCK 10 LOT 43
Census Tract002900
Assessed Land Value$11,443
Assessed Improvement Value$108,854
Assessment Year2025
About this property
Nice Move-In Ready Two Bedroom Two Bath Townhome with Low Maintenance Lot. Detached Two Car Garage with Paved Alley. Lots of Updates Inside and Out including but limited to Windows, Washer, Dryer, Dishwasher, Refrigerator, Microwave, Stove, Paint, Toilets & Tile Flooring. Easy Access to Hwy 80 Or Hwy 191.
Investor Tools
$201,000
Estimated Property Value
$199,307Estimated Mortgage Balance
$201,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,206 /month
Positive
Cash Flow Estimate:
$402 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$291/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,484
$120,297
2025
$11,443
$108,854
$120,297
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,484
$120,297
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Fha
$196,374
Yes
First
Jun 23, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,307
N/A
0%
99%
$1,214/mo
