$410,000
NAL Estimated Property Value8626 Pamplona Pl, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Dryer Electric, Electric Range, Microwave
FlooringCarpet, Tile
Exterior
Lot Size5,140 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APNR000220300
Lot Number3
SubdivisionEnclave At Villa Rosa
Land UseResidence
Legal DescriptionACRES: 0.118 BLK: 006 LOT: 003 ADDN:ENCLAVE AT VILLA ROSA
Census Tract010125
Assessed Land Value$25,710
Assessed Improvement Value$165,770
Assessment Year2025
About this property
Open concept with tall ceilings accentuated by wood beams and crown molding. This modern home boast absolute class with it's tile fireplace and built in cabinets in the living area as a beautiful focal point. Kitchen is pristine with an abundance of custom cabinets, granite countertops all with top of the line hardware. Sequestered in back of the home is the master suite with luxurious amenities such as large closet, tub and shower.
Investor Tools
$410,000
Estimated Property Value
$374,443Estimated Mortgage Balance
$36,124Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$190/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$225
$191,480
2025
$25,710
$165,770
$191,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$225
$191,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$380,000
No
First
Jun 3, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$374,443
$32,557
7%
91%
$2,279/mo
