$188,000
NAL Estimated Property Value3839 Lyndale Dr, Odessa, TX, 79762
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size5,998 sqft
Building Information
Year Built1983
Garage Spaces2
Land Information
APN09450.01460.00000
Lot Number17
SubdivisionEsmond
Land UseResidential
Legal DescriptionESMOND BLOCK 17 LOT 17
Census Tract002503
Assessed Land Value$17,460
Assessed Improvement Value$105,330
Assessment Year2025
About this property
SUPER CUTE 2 BEDROOM, 1 1/2 BATH, 2 CAR GARAGE HOME. Wood burning fireplace, great metal fence, newer hvac unit
Investor Tools
$188,000
Estimated Property Value
$178,451Estimated Mortgage Balance
$9,822Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,134 /month
Positive
Cash Flow Estimate:
$378 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$283/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,454
$122,790
2025
$17,460
$105,330
$122,790
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,454
$122,790
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Fha
$181,649
Yes
First
Apr 22, 2025
May 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,451
$5,549
3%
95%
$1,090/mo
