$585,000
NAL Estimated Property Value3102 San Jose Dr, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater, Dryer Electric, Electric Cooktop, Microwave, Dishwasher, Ice Maker
FlooringCarpet, Tile, Laminate
Exterior
Exterior FeaturesAuto Sprinkler
Lot Size10,803 sqft
Building Information
Year Built2002
Stories1
Garage Spaces2
Land Information
APNR000057361
Lot Number5
SubdivisionMission Estates
Land UseResidential
Legal DescriptionACRES: 0.248 BLK: 015 LOT; 005 ADDN: MISSION ESTATES 10TH FILING
Census Tract010125
Assessed Land Value$54,000
Assessed Improvement Value$427,180
Assessment Year2025
About this property
PARADISE FOUND!!! STRIKING 3 Bedroom 2.5 BEAUTY! Large Sprawling Firelit Living Area! AMAZING Gourmet Island Kitchen adorned with Exquisite Custom Cabinetry and Lavish Granite Counters! COOL Ice Machine in the Pantry! Luxurious Plantation Shutters! Gorgeous Sequestered Master Suite & Bath! Private Study! Absolutely SENSATIONAL Heated INGROUND POOL AND HOT TUB designed for Your Fun and Entertainment! Spacious Covered Patio! Water Well! Circle Drive and So Much More! MAKE YOUR MOVE TODAY!!!
Investor Tools
$585,000
Estimated Property Value
$447,970Estimated Mortgage Balance
$137,714Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,510 /month
Positive
Cash Flow Estimate:
$1,170 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$595/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,215
$481,180
2025
$54,000
$427,180
$481,180
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,215
$481,180
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prime Lending Inc
Conventional
$456,000
No
First
Apr 15, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$447,970
$132,030
22%
77%
$2,734/mo
