$508,000
NAL Estimated Property Value3100 San Marino Dr., Odessa, TX, 79762
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Water Heater, Dryer Electric, Gas Range, Free Standing Gas, Microwave, Disposal
FlooringCarpet, Other
Exterior
Exterior FeaturesAuto Sprinkler
Lot Size12,589 sqft
Building Information
Year Built2012
Garage Spaces2
Land Information
APNR000205744
Lot Number11
SubdivisionMission Est
Land UseResidence
Legal DescriptionACRES: 0.289 BLK:022 LOT:011 ADDN:MISSION EST 11TH FILLING
Census Tract010125
Assessed Land Value$63,010
Assessed Improvement Value$373,064
Assessment Year2025
About this property
Extensively renovated & upgraded in 2022! There is truly nothing builder grade left! Stunning 3bed, 3bath is the perfect blend of style & function. 10" ceilings, open living, dining & kitchen area + a flex room perfect for a home office, study or 2nd living. Kitchen features a huge island, quartz counters 6-burner gas range & tons of storage! All 3 baths have been beautifully renovated! Huge yard, extended patio/pergola and garden area! Water softener, RO, added insulation. MUST see!!
Investor Tools
$508,000
Estimated Property Value
$311,428Estimated Mortgage Balance
$196,572Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,120 /month
Positive
Cash Flow Estimate:
$1,040 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$551/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,071
$436,074
2025
$63,010
$373,064
$436,074
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,071
$436,074
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Altra Fcu
Conventional
$334,400
No
First
Jul 26, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$311,428
$196,572
38%
61%
$1,646/mo
