$184,000
NAL Estimated Property Value3804 N Texas Ave, Odessa, TX, 79762
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesMore than One Water Heater, Other - See Remarks
FlooringLaminate
Exterior
Lot Size6,599 sqft
Building Information
Year Built1953
Land Information
APN17600.00380.00000
Lot Number12
SubdivisionMcconnell 1st
Land UseResidential
Legal DescriptionMCCONNELL 1ST BLOCK 2 LOT 12
Census Tract000600
Assessed Land Value$13,266
Assessed Improvement Value$122,191
Assessment Year2025
About this property
Cute 3 Bed 2 Bath home centrally located in Odessa. Easy commute to schools, shopping, and dining. Home features 2nd living area with wood burning fireplace, laminate flooring throughout, covered carport, spacious yard, and small storage shed. Seller offering $5k towards Buyer's Closing Costs!! Call to take a tour today!!
Investor Tools
$184,000
Estimated Property Value
$180,076Estimated Mortgage Balance
$4,194Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,104 /month
Positive
Cash Flow Estimate:
$368 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$305/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,736
$135,457
2025
$13,266
$122,191
$135,457
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,736
$135,457
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$182,200
Yes
First
Aug 11, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,076
$3,924
2%
98%
$1,093/mo
