Last 24 Hours
$261,000
NAL Estimated Property Value4405 Graves Dr, Odessa, TX, 79762
$267,816 ARV
Off Market
3 Beds
2 Bath
1,571 Sq Ft
Single Family Residence
$162.32 / sqft
Built in 1982Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms 2
Garage AvailableExterior
Lot Size8,041 sqft
Building Information
Year Built1982
Garage Spaces2
Land Information
APN09450.00360.00000
Lot Number32
SubdivisionEsmond
Land UseResidential
Legal DescriptionESMOND BLOCK 7 LOT 32
Census Tract002503
Assessed Land Value$27,416
Assessed Improvement Value$203,332
Assessment Year2025
About this property
10K Price Improvement!!! Sellers have gotten a great deal on their next house and want to pay it forward to you!! Located in a highly desirable area near schools, shopping, and major roads, this home offers both convenience and comfort. Recent updates include windows and flooring throughout, plus spacious closets and ample storage. Enjoy large front and back yards, perfect for outdoor living. You won't get that with a new build! Don't miss this fantastic opportunity—schedule a showing today
Investor Tools
$261,000
Estimated Property Value
$238,346Estimated Mortgage Balance
$23,016Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$267,816
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$195/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,035
$230,748
2025
$27,416
$203,332
$230,748
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,035
$230,748
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$242,250
No
First
May 7, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,346
$27,654
10%
91%
$1,453/mo
12.4%