$295,000
NAL Estimated Property Value2835 Cambridge St, Odessa, TX, 79761
Off Market
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Water Heater, Electric Water Heater, Electric Range, Dishwasher, Other - See Remarks
FlooringTile, Hardwood
Exterior
Lot Size7,789 sqft
Building Information
Year Built1959
Garage Spaces1
Land Information
APN27700.00090.00000
Lot Number9
SubdivisionRose Terrace
Land UseResidential
Legal DescriptionROSE TERRACE BLOCK 1 LOT 9
Census Tract001700
Assessed Land Value$29,828
Assessed Improvement Value$163,193
Assessment Year2025
About this property
Charming and well-maintained home located in a quiet, established neighborhood in Odessa, Texas. This property features 3 bedrooms, 2 full bathrooms, and a walk-in closet. The front yard offers great curb appeal with well-kept landscaping. The backyard is fully landscaped and ready for outdoor enjoyment, featuring grass, a mature tree, and a fountain—ideal for entertaining and gatherings. Electric range, washer, dryer, and dishwasher will convey with the property.
Investor Tools
$295,000
Estimated Property Value
$134,855Estimated Mortgage Balance
$160,145Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,770 /month
Positive
Cash Flow Estimate:
$590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$278/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,860
$193,021
2025
$29,828
$163,193
$193,021
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,860
$193,021
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A N Finance
Unknown
$155,000
No
First
Oct 25, 2019
Oct 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$134,855
$160,145
54%
46%
$930/mo
