Last 24 Hours
$293,000
NAL Estimated Property Value4021 Boulder Ave, Odessa, TX, 79762
Off Market
4 Beds
3 Bath
1,849 Sq Ft
Single Family Residence
$1.62 / sqft
Built in 1961Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms 3
Garage AvailableExterior
Lot Size8,189 sqft
Building Information
Year Built1961
Garage Spaces2
Land Information
APN16350.03760.00000
Lot Number9-10
SubdivisionKenwood Estates
Land UseResidential
Legal DescriptionKENWOOD ESTATES BLOCK 18 E 61 OF LOT 9 & W 2 OF LOT 10
Census Tract002400
Assessed Land Value$38,657
Assessed Improvement Value$179,381
Assessment Year2025
About this property
Fully furnished 4 bedroom/2.5 bath rental. $50 application fee for each applicant 18 and older. Would also consider including all utilities for $3800/month.
Investor Tools
$293,000
Estimated Property Value
$198,342Estimated Mortgage Balance
$95,062Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,758 /month
Positive
Cash Flow Estimate:
$586 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$372/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,000
$218,038
2025
$38,657
$179,381
$218,038
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,000
$218,038
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$223,250
No
First
Jul 31, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,342
$85,658
30%
68%
$1,339/mo
12.4%