Last 24 Hours
$206,312
NAL Estimated Property Value413 E 45th St, Odessa, TX, 79762
Off Market
4 Beds
1 Bath
2,161 Sq Ft
$92.5 / sqft
Built in 1955Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 1AppliancesGas Water Heater, Dryer Electric, Dishwasher
FlooringLaminate, Hardwood
Exterior
Lot Size9,749 sqft
Building Information
Year Built1955
Land Information
APN28600.02080.00000
Lot Number21
SubdivisionSherwood 01-72
Land UseResidential
Legal DescriptionSHERWOOD 01-72 BLOCK 14 LOT 21
Census Tract000500
Assessed Land Value$39,000
Assessed Improvement Value$167,312
Assessment Year2025
About this property
Seller is very motivated! This home features 3 bedrooms, 1 bath, 2 living areas with one being next to the dining area. With 2161 sq ft in this home there are plenty of room to roam. If needed, a second bathroom could be added in the room next to the laundry room. With some TLC this home could be everything you are looking for. Call today for your own private viewing.
Investor Tools
$206,312
Estimated Property Value
$188,097Estimated Mortgage Balance
$18,491Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,238 /month
Positive
Cash Flow Estimate:
$413 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$441/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,262
$206,312
2025
$39,000
$167,312
$206,312
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,262
$206,312
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Affordable Housing Corporati
Stand Alone Second / Subordinate Position
$7,266
No
First
Jan 12, 2026
Jan 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,097
$18,215
8%
91%
$1,134/mo
12.4%