$183,000
NAL Estimated Property Value4641 Locust Ave, Odessa, TX, 79762
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater, Gas Range, Dishwasher
FlooringCarpet
Exterior
Lot Size8,821 sqft
Building Information
Year Built1962
Garage Spaces1
Land Information
APN10100.05840.00000
Lot Number24
SubdivisionFleetwood
Land UseResidential
Legal DescriptionFLEETWOOD BLOCK 38 LOT 24
Census Tract002502
Assessed Land Value$41,630
Assessed Improvement Value$139,789
Assessment Year2025
About this property
Pride of Ownership! darling 3 bedroom, 1 1/2 bath brick home in good family neighborhood. Recent updates to bathroom & flooring in the house. See today!
Investor Tools
$183,000
Estimated Property Value
$128,099Estimated Mortgage Balance
$183,000Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,110 /month
Positive
Cash Flow Estimate:
$370 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$237/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,932
$181,419
2025
$41,630
$139,789
$181,419
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,932
$181,419
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Southwest Bank
Commercial
$130,000
No
First
Jun 20, 2025
Jun 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$128,099
$54,901
30%
70%
$780/mo
