$104,000
NAL Estimated Property Value2744 Center Ave, Odessa, TX, 79762
$111,426 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,360 sqft
Building Information
Year Built1950
Land Information
APN03700.01980.00000
Lot Number22
SubdivisionBrentwood
Land UseResidential
Legal DescriptionBRENTWOOD BLOCK 6 LOT 22
Census Tract000600
Assessed Land Value$16,218
Assessed Improvement Value$62,158
Assessment Year2025
About this property
Furnished 2 bedroom rental with washer and dryer included. Sleeps 5. $50 application fee for each applicant 18 years and older. Tenant responsible for yard and utilities. Tenant to verify schools.
Investor Tools
$104,000
Estimated Property Value
$16,570Estimated Mortgage Balance
$87,459Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$111,425
Rent-to-Value Ratio: 0.72%
Rent Estimate
$624 /month
Positive
Cash Flow Estimate:
$208 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$178/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,611
$78,376
2025
$16,218
$62,158
$78,376
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,611
$78,376
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pelican Rentals Inc
Purchase Money Mortgage
$17,750
No
First
Sep 22, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$16,570
$77,430
82%
16%
$107/mo
