$3,000
8113 Andrews Hwy, Odessa, TX, 79765
On Market
Commercial
Highlights
Interior
Exterior
Lot Size19,654 sqft
Building Information
Year Built1956
Land Information
APN00200.02640.00000
Lot Number17-18
SubdivisionAirway Acres
Land UseResidential
Legal DescriptionAIRWAY ACRES BLOCK 29 LOTS 17-18
Census Tract000100
Assessed Land Value$9,238
Assessed Improvement Value$23,360
Assessment Year2025
About this property
Half acre for lease in north odessa, high visibility. Water well and electrical service on site. Ideally to store equipment, machinery etc. Light industrial / commercial zoning.
Investor Tools
$64,389Estimated Mortgage Balance
$117,826Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,092 /month
Positive
Cash Flow Estimate:
$364 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$90/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$165
$32,598
2025
$9,238
$23,360
$32,598
No
Tax History
Year
Tax Paid
Assessed Value
2024
$165
$32,598
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
A N Finance
Unknown
$90,000
No
First
Aug 21, 2013
Aug 2033
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$64,389
$118,611
64%
35%
$540/mo
