$158,226
NAL Estimated Property Value302 E 67th St, Odessa, TX, 79762
$205,694 ARV
Off Market
Property Lead Type:
BankruptcyARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesWater Heater, Oven
FlooringCarpet, Vinyl
Exterior
Lot Size19,998 sqft
Building Information
Year Built1981
Land Information
APN00600.01500.00000
SubdivisionAndrews
Land UseResidential
Legal DescriptionANDREWS N 200 OF E 100 OF TRACT 104 (CARD #97)
Census Tract000300
Assessed Land Value$20,400
Assessed Improvement Value$137,826
Assessment Year2025
About this property
Spacious 2 bedroom 2 bath home with efficiency apartment sitting on just under a half acre and fenced with double car port and covered porch, Home features large open kitchen, granite countertops, vinyl flooring
Investor Tools
$158,226
Estimated Property Value
$88,877Estimated Mortgage Balance
$69,514Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$205,694
Rent-to-Value Ratio: 0.72%
Rent Estimate
$949 /month
Positive
Cash Flow Estimate:
$316 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$274/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,495
$158,226
2025
$20,400
$137,826
$158,226
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,495
$158,226
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thomas Kyle Jr Etux
Building Or Construction Loan
$96,600
No
First
Jan 19, 2022
Feb 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,877
$69,349
43%
56%
$580/mo
