$230,000
NAL Estimated Property Value3622 Locust Ave, Odessa, TX, 79762
Off Market
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater, Electric Range, Microwave, Dishwasher
FlooringCarpet, Vinyl, Tile
Exterior
Lot Size7,440 sqft
Building Information
Year Built1955
Land Information
APN36600.04008.00000
Lot Number3
SubdivisionWindsor Heights
Land UseResidential
Legal DescriptionWINDSOR HEIGHTS BLOCK 30 LOT 3
Census Tract000400
Assessed Land Value$29,760
Assessed Improvement Value$137,466
Assessment Year2025
About this property
Recently updated throughout, this 3-bedroom, 2-bath home offers comfort, style, and space to gather. Enjoy an open, inviting layout with fresh finishes, generous living areas, and plenty of room to entertain both indoors and out. The backyard includes a versatile shop/storage building ideal for hobbies, projects, or extra space. Bring your personal touches and make this home your own.
Investor Tools
$230,000
Estimated Property Value
$67,906Estimated Mortgage Balance
$162,356Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$267/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,048
$167,226
2025
$29,760
$137,466
$167,226
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,048
$167,226
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community National Bank
Fha
$102,338
Yes
First
Nov 18, 2011
Dec 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$67,906
$172,094
71%
30%
$0/mo
