Last 24 Hours
$2,074,805
NAL Estimated Property Value3601 Billy Hext Rd. 100, Odessa, TX, 79765
Off Market
Commercial
— Beds
— Bath
2,000 Sq Ft
$2.17 / sqft
Built in 2024Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size2 acres
Building Information
Year Built2023
Land Information
APN13657.00010.00000
Lot Number1
SubdivisionHay Odessa Plaza
Land UseCommercial Real Estate
Legal DescriptionHAY ODESSA PLAZA BLOCK 1 LOT 1
Census Tract003004
Assessed Land Value$485,258
Assessed Improvement Value$1,589,547
Assessment Year2025
About this property
Brand New 2000 Sq Ft Retail Space for Lease. The grease trap has already been installed, The 2 hour rated fire walls are in place and the concrete slab has been poured. There is a 4 inch sewer line at the back of the unit and the water lines are overhead. Triple Net Lease. A minimum 5 year lease required. No Liquor Store, vape shop or CBD. The total with the Triple Net is currently $5500 ($4333 rent + $1167 NNN)
Investor Tools
$2,074,805
Estimated Property Value
$0Estimated Mortgage Balance
$2,074,805Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,449 /month
Positive
Cash Flow Estimate:
$4,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,508/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$43,727
$2,074,805
2025
$485,258
$1,589,547
$2,074,805
No
Tax History
Year
Tax Paid
Assessed Value
2024
$43,727
$2,074,805
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$2,074,805
100%
0%
$0/mo
12.4%