$179,000
NAL Estimated Property Value4316 Locust Ave, Odessa, TX, 79762
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater, Electric Range, Refrigerator
FlooringTile
Exterior
Lot Size7,440 sqft
Building Information
Year Built1957
Garage Spaces1
Land Information
APN17500.01510.00000
Lot Number9
SubdivisionLyndale
Land UseResidential
Legal DescriptionLYNDALE BLOCK 9 LOT 9
Census Tract002502
Assessed Land Value$29,760
Assessed Improvement Value$88,878
Assessment Year2025
About this property
Calling all investors. This has been a great rent house for current owner. Has rented for as much as $2200 and as little as $1600. Property has new roof. Will NOT go FHA
Investor Tools
$179,000
Estimated Property Value
$134,186Estimated Mortgage Balance
$45,055Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,074 /month
Positive
Cash Flow Estimate:
$358 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$276/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,420
$118,638
2025
$29,760
$88,878
$118,638
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,420
$118,638
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Purchase Money Mortgage
$144,000
No
First
Aug 31, 2022
Mar 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$134,186
$29,814
18%
75%
$864/mo
