$471,000
NAL Estimated Property Value819 New Castle Ct, Odessa, TX, 79764
$484,282 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size26,759 sqft
Building Information
Year Built1975
Garage Spaces7
Land Information
APN06500.00580.00000
Lot Number5
SubdivisionColonial Estates
Land UseResidential
Legal DescriptionCOLONIAL ESTATES BLOCK 7 LOT 5
Census Tract000100
Assessed Land Value$39,872
Assessed Improvement Value$411,445
Assessment Year2025
About this property
Looking for LAND (.61 acre), an IN-GROUND POOL AND a WORKSHOP AND RV PARKING?!? Here it is!! 3 bedroom, 2 bathroom located in a highly desired area! Living area w/ tall, vaulted ceiling plus a flex room for den or playroom or office! Sequestered and spacious primary suite! Per seller, many updates including flooring, pool pump & filter and HVAC unit. CALL TODAY BEOFORE IT'S GONE!!
Investor Tools
$471,000
Estimated Property Value
$831,876Estimated Mortgage Balance
$471,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$484,281
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,826 /month
Positive
Cash Flow Estimate:
$942 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$787/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,085
$451,317
2025
$39,872
$411,445
$451,317
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,085
$451,317
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Conventional
$422,750
No
First
May 12, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$831,876
N/A
0%
177%
$5,070/mo
