$317,000
NAL Estimated Property Value3933 Lyndale Dr, Odessa, TX, 79762
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Dryer Electric, Dishwasher, Disposal
FlooringCarpet, Tile
Exterior
Exterior FeaturesAuto Sprinkler
Lot Size7,562 sqft
Building Information
Year Built1993
Garage Spaces2
Land Information
APN09450.02550.00000
Lot Number48
SubdivisionEsmond
Land UseResidential
Legal DescriptionESMOND BLOCK 19 LOT 48
Census Tract002503
Assessed Land Value$22,000
Assessed Improvement Value$252,621
Assessment Year2025
About this property
PRECIOUS TREASURE! Delightful 4 Bedroom 2 Bath Home in Esmond Estates! Beautifully appointed with Plantation Shutters and Granite Counters! Lovely Living Area with a Toasty Fireplace! Pretty Kitchen. Formal Dining, Breakfast Area & Bar! Great Floorplan! Attractive Xeriscape Front Yard! EXTRAORDINARY Large Stamped Concrete Patio! Practical Storage Building! DON'T MISS YOUR OPPORTUNITY...SEE IT TODAY!!!
Investor Tools
$317,000
Estimated Property Value
$293,551Estimated Mortgage Balance
$23,876Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$387/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,062
$274,621
2025
$22,000
$252,621
$274,621
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,062
$274,621
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$294,400
No
First
Feb 18, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,551
$23,449
7%
93%
$1,766/mo
