$248,000
NAL Estimated Property Value3119 Blossom Ln, Odessa, TX, 79762
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesMore than One Water Heater, Gas Water Heater, Dryer Electric, Electric Range, Microwave, Dishwasher
FlooringVinyl, Laminate, Hardwood
Exterior
Lot Size10,650 sqft
Building Information
Year Built1955
Land Information
APN36600.01544.00000
Lot Number15
SubdivisionWindsor Heights
Land UseResidential
Legal DescriptionWINDSOR HEIGHTS BLOCK 12 LOT 15
Census Tract000400
Assessed Land Value$42,600
Assessed Improvement Value$176,575
Assessment Year2025
About this property
Rental income opportunity having a detached apartment with private entrance! The main home offers inviting living areas, a stylish kitchen with butcher block countertops, and hardwood floors. Enjoy a covered patio, spacious backyard, and a versatile workshop/storage building!
Investor Tools
$248,000
Estimated Property Value
$188,101Estimated Mortgage Balance
$7,438Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,499 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$344/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,892
$219,175
2025
$42,600
$176,575
$219,175
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,892
$219,175
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Fha
$206,374
Yes
First
Aug 5, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,101
$58,899
23%
76%
$1,238/mo
