Last 24 Hours
$240,000
NAL Estimated Property Value4201 Wayside Ave, Odessa, TX, 79762
Off Market
3 Beds
2 Bath
1,318 Sq Ft
Single Family Residence
$128.98 / sqft
Built in 1958Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2Exterior
Lot Size8,041 sqft
Building Information
Year Built1958
Land Information
APN10100.01184.00000
Lot Number17
SubdivisionFleetwood
Land UseResidential
Legal DescriptionFLEETWOOD BLOCK 8 LOT 17 LESS N 3
Census Tract002502
Assessed Land Value$37,949
Assessed Improvement Value$130,466
Assessment Year2025
About this property
3-bed, 2-bath home with 1-car carport on a spacious corner lot. Needs some TLC—perfect for investors or flippers. Features a large backyard, covered patio, and 10x24 storage building with washer/dryer hookups. Great location near schools and shopping. Tons of potential to add value—don't miss this opportunity!
Investor Tools
$240,000
Estimated Property Value
$157,046Estimated Mortgage Balance
$83,183Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$243/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,719
$168,415
2025
$37,949
$130,466
$168,415
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,719
$168,415
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Lima One Capital Llc A Georgi
Commercial
$157,500
No
First
Feb 24, 2026
Apr 2027
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,046
$11,369
6%
65%
$945/mo
12.4%