$1,600
604 Blackstone Ave, Odessa, TX, 79763
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Range
Exterior
Lot Size7,200 sqft
Building Information
Year Built1958
Land Information
APN27400.00150.00000
Lot Number15
SubdivisionRochester Heights
Land UseResidential
Legal DescriptionROCHESTER HEIGHTS BLOCK 1 LOT 15
Census Tract001100
Assessed Land Value$19,512
Assessed Improvement Value$86,483
Assessment Year2025
About this property
3bdrm 1 bath immediate move in will do a 6mo lease
Investor Tools
$201,460Estimated Mortgage Balance
$176,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,056 /month
Positive
Cash Flow Estimate:
$352 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$253/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,150
$105,995
2025
$19,512
$86,483
$105,995
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,150
$105,995
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Community National Bank
Unknown
$320,000
No
First
Dec 28, 2010
Dec 2015
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,460
N/A
0%
114%
$1,919/mo
