$218,000
NAL Estimated Property Value413 Boxelder, Odessa, TX, 79765
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesElectric Water Heater, Electric Range, Microwave, Dishwasher, Disposal
FlooringVinyl
Exterior
Lot Size4,356 sqft
Building Information
Year Built2024
Garage Spaces1
Land Information
APN14150.00480.23000
Lot Number77
SubdivisionHillmont Estates
Land UseVacant Land
Legal DescriptionHILLMONT ESTATES BLOCK 3 LOT 77
Census Tract002501
Assessed Land Value$8,223
Assessed Improvement Value$158,524
Assessment Year2025
About this property
Built in 2024, this charming two-bedroom, two-bath home offers an open-concept layout with a sequestered master suite—ideal for privacy and comfort. Whether you're just starting out or looking to downsize, this home is perfect for a fresh beginning. Enjoy the extended covered patio for relaxing evenings, plus a convenient storage building and low-maintenance yard that make life a little easier.
Investor Tools
$218,000
Estimated Property Value
$198,054Estimated Mortgage Balance
$19,946Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$106/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$180
$166,747
2025
$8,223
$158,524
$166,747
No
Tax History
Year
Tax Paid
Assessed Value
2024
$180
$166,747
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flat Branch Home Loans Inc
Conventional
$199,500
No
First
Nov 21, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$198,054
$19,946
9%
91%
$1,197/mo
