$281,000
NAL Estimated Property Value2940 Cercado Dr, Odessa, TX, 79763
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater, Electric Range, Microwave, Dishwasher, Refrigerator
FlooringVinyl
Exterior
Exterior FeaturesOther - See Remarks
Lot Size1 acre
Land Information
APN26450.00050.00000
Lot Number13
SubdivisionRanchito De Carrillo
Land UseResidential
Legal DescriptionRANCHITO DE CARRILLO BLOCK 2 LOT 13
Census Tract002801
Assessed Land Value$37,897
Assessed Improvement Value$10,500
Assessment Year2025
About this property
Unique opportunity - Two homes on one acre!! Looking for an investment property or multi-family setup? This versatile 1-acre lot features two well maintained mobile homes. Perfect for extended family living, rental income or both!! Mobile home 1 is a 4-bedroom, 2 bathrooms, 2280 sq feet, with crown molding, newer flooring and texture throughout. Mobile home 2 is a 3-bedroom 2-bathroom,1064 sq feet built in 2017. Well and septic! PRICED TO SELL!!! CALL TODAY!!
Investor Tools
$281,000
Estimated Property Value
$262,593Estimated Mortgage Balance
$18,802Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$168/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$615
$48,397
2025
$37,897
$10,500
$48,397
No
Tax History
Year
Tax Paid
Assessed Value
2024
$615
$48,397
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
21st Mortgage Corp
Unknown
$266,089
No
First
Jul 31, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$262,593
$21,407
7%
93%
$1,596/mo
