$216,197
NAL Estimated Property Value4530 W Morris St, Odessa, TX, 79764
$281,056 ARV
Off Market
Property Lead Type:
ARV FlipAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Range, Gas Water Heater
FlooringCarpet, Tile
Exterior
Lot Size38,281 sqft
Building Information
Year Built1987
Garage Spaces2
Land Information
APN34800.00980.00000
Lot Number7
SubdivisionWestgate Acres
Land UseResidential
Legal DescriptionWESTGATE ACRES BLOCK 11 LOT 7
Census Tract002701
Assessed Land Value$30,624
Assessed Improvement Value$185,573
Assessment Year2025
About this property
Spacious 6 bed 3.5 bath home on nearly an acre! This home offers plenty space & potential. The huge covered patio is a standout feature, making it ideal for entertaining, bbq's, or just enjoying the outdoors. While the home does need some TLC, it's a great opportunity to add your personal touch & create the perfect home. Seller has installed new HVAC, water heater, some new carpet, paint, & newer metal roof. Additional utility set up ready for income producing opportunity!
Investor Tools
$216,197
Estimated Property Value
$235,430Estimated Mortgage Balance
$216,197Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$281,056
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
$1,834
$216,197
2025
$30,624
$185,573
$216,197
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,834
$216,197
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trust Mortgage Lending Corp
Conventional
$237,500
No
First
Oct 13, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,430
N/A
0%
109%
$1,424/mo
