$179,000
NAL Estimated Property Value2757 Keystone Dr, Odessa, TX, 79762
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size6,721 sqft
Building Information
Year Built1950
Land Information
APN03700.04070.00000
Lot Number15
SubdivisionBrentwood
Land UseResidential
Legal DescriptionBRENTWOOD BLOCK 11 LOT 15
Census Tract000600
Assessed Land Value$17,136
Assessed Improvement Value$111,489
Assessment Year2025
Investor Tools
$179,000
Estimated Property Value
$80,315Estimated Mortgage Balance
$98,849Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /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
$2,592
$128,625
2025
$17,136
$111,489
$128,625
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,592
$128,625
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fbc Mortgage Llc
Conventional
$90,400
No
First
Jul 24, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$80,315
$78,685
49%
45%
$542/mo
