$307,127
NAL Estimated Property Value3006 Windsor Dr, Odessa, TX, 79762
$347,094 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater, Gas Range, Dishwasher, Disposal, Refrigerator
FlooringCarpet, Tile, Other
Exterior
Lot Size11,570 sqft
Building Information
Year Built1955
Garage Spaces2
Land Information
APN36600.02112.00000
Lot Number19-20
SubdivisionWindsor Heights
Land UseResidential
Legal DescriptionWINDSOR HEIGHTS BLOCK 16 N 2569 SQ FT OF LOT 19 & S 75 OF LOT 20
Census Tract000400
Assessed Land Value$46,276
Assessed Improvement Value$260,851
Assessment Year2025
About this property
Well-maintained 3 bedroom, 4 bath home featuring a sequestered master suite with dual closets and baths, wood-burning fireplace, and unique stone flooring in the dining area. Additional highlights include a gas range, freestanding stove, and 2-car garage. The backyard offers a fire pit, patio, and east-facing orientation for shaded evenings. Conveniently located near shopping in a desirable neighborhood. Some photos may be virtually staged to illustrate room potential.
Investor Tools
$307,127
Estimated Property Value
$270,500Estimated Mortgage Balance
$37,179Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$347,094
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,860 /month
Positive
Cash Flow Estimate:
$620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$483/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,264
$307,127
2025
$46,276
$260,851
$307,127
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,264
$307,127
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fbc Mortgage Llc
Fha
$280,320
Yes
First
Apr 23, 2020
May 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,500
$74,500
21%
88%
$1,827/mo
