$242,000
NAL Estimated Property Value45 Arroyo Santiago, Odessa, TX, 79762
$285,225 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Dryer Electric, Electric Cooktop, Microwave, Dishwasher, Disposal
FlooringCarpet, Vinyl, Tile
Exterior
Lot Size7,536 sqft
Building Information
Year Built1977
Garage Spaces2
Land Information
APN16850.02036.00000
Lot Number1
SubdivisionLakeside Estates
Land UseResidential
Legal DescriptionLAKESIDE ESTATES BLOCK 10 LOT 1 TRACT 5 ARROYO SANTIAGO CONDO
Census Tract002400
Assessed Land Value$19,214
Assessed Improvement Value$183,593
Assessment Year2025
About this property
This wonderful low-maintenance home is tucked away on a secluded cul-de-sac near the beautiful Memorial Garden Park. Offering spacious rooms including cavernous living room w/fireplace that flows to large formal dining w/ abundance of storage. Kitchen & breakfast area also have great storage & is blanketed w/natural light. Primary bedroom w/private access to interior courtyard/patio offers large walk-in closet. Guest bedrooms w/pass thru bath. 2nd patio from laundry leads to addtl. parking.
Investor Tools
$242,000
Estimated Property Value
$180,866Estimated Mortgage Balance
$61,404Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$285,225
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,494 /month
Positive
Cash Flow Estimate:
$498 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$209/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,300
$202,807
2025
$19,214
$183,593
$202,807
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,300
$202,807
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$183,000
No
First
Aug 14, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,866
$62,134
25%
75%
$1,098/mo
