$411,000
NAL Estimated Property Value8208 San Simon St, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Water Heater, Gas Cooktop, Self Cleaning Oven, Microwave, Dishwasher, Disposal, Dryer, Water Purifier Owned
FlooringCarpet, Vinyl, Tile
Exterior
Exterior FeaturesAuto Sprinkler
Lot Size10,367 sqft
Building Information
Year Built1985
Stories1
Garage Spaces2
Land Information
APNR000031566
Lot Number3
SubdivisionMission Estates
Land UseResidence
Legal DescriptionACRES: 0.238 BLK: 005 LOT: 003 ADDN: MISSION ESTATES SEC 2
Census Tract010125
Assessed Land Value$51,780
Assessed Improvement Value$259,670
Assessment Year2025
About this property
Lots of Updates on this Mission Estates Beauty with 3 Bedrooms 2 Baths 2 Car Garage & Circle Drive. Good Size Backyard for Kids, Pets & BBQ Cookouts. Updates include but not limited to: Exterior Gutters, Concrete Parking Pad, Trim Paint, 200-amp Service, Generator Hookup, Backyard Concrete Extended Porch, Air Conditioner, Sunken Lvg Rm Leveled, Flooring, Interior Paint, Gas Stove, Microwave, Quartz Countertops Throughout, Light Fixtures, Faucets, Backsplash, No Popcorn Ceilings, High Baseboards.
Investor Tools
$411,000
Estimated Property Value
$172,701Estimated Mortgage Balance
$238,559Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$381/month
$408/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,518
$311,450
2025
$51,780
$259,670
$311,450
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,518
$311,450
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$175,000
No
First
Jul 31, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,701
$238,299
57%
42%
$1,050/mo
