$483,000
NAL Estimated Property Value317 Odessa Drive, Haslet, TX, 76052
$513,601 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Lot Size1.02 acres
Building Information
Year Built1988
Stories1
Garage Spaces4
Land Information
APN17465-1-22
Lot Number22
SubdivisionHaslet Park Addition
Land UseResidential
Legal DescriptionHASLET PARK ADDITION BLOCK 1 LOT 22
Census Tract113932
Assessed Land Value$120,640
Assessed Improvement Value$360,409
Assessment Year2025
About this property
Endless opportunities await your creativity with this custom home featuring 3 split bedrooms, 2 baths, 2 car garage attached, with additional 2 car garage detached, was set up as a workshop. Large family room with vaulted ceilings and gorgeous stone fireplace, just beyond the family room is the sun room overlooking the beautiful back yard and pool. formal dining room with bay window, large eat in kitchen. located on an acre+ with beautiful trees, large yard, and overlooking pasture land.
Investor Tools
$483,000
Estimated Property Value
$80,906Estimated Mortgage Balance
$402,094Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$513,601
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,898 /month
Positive
Cash Flow Estimate:
$966 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$336/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,615
$481,049
2025
$120,640
$360,409
$481,049
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,615
$481,049
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eecu
Conventional
$90,155
No
First
Jan 13, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$80,906
$402,094
83%
17%
$541/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,670/mo
$541/mo
+$2,129/mo
6.6%
