$229,000
NAL Estimated Property Value8646 Harvard Ave, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Dryer Electric, Electric Range, Dishwasher, Disposal, Plumbed For Ice Maker
FlooringCarpet, Tile
Exterior
Exterior FeaturesAuto Sprinkler
Lot Size7,501 sqft
Building Information
Year Built1982
Land Information
APN08870.01180.00000
Lot Number1
SubdivisionEast Park Ph 1
Land UseResidential
Legal DescriptionEAST PARK PH 1 BLOCK 6 LOT 1
Census Tract002501
Assessed Land Value$19,125
Assessed Improvement Value$166,174
Assessment Year2025
About this property
Great Listing with 3 Bedrooms, 2 Bathrooms, 2 Living Areas, Breakfast Bar, Kitchen Dining Area, Beautiful Custom Kitchen Cabinets, Large Laundry Room, 2 Fireplaces (front living room fireplace chimney is currently capped while not using), 2 A/C units (One is 1 year old & the other 2 years old), Front Yard with Automatic Sprinkler System, Sunroom, Storage Building, Vaulted Ceiling in Front Living Room, New Roofing Shingles July 2025 and all situated on a Corner Lot with Nice Curb Appeal.
Investor Tools
$229,000
Estimated Property Value
$133,625Estimated Mortgage Balance
$95,574Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,469 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$214/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,418
$185,299
2025
$19,125
$166,174
$185,299
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,418
$185,299
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homebridge Financial Services Inc
Conventional
$135,000
No
First
Sep 26, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,625
$93,375
41%
58%
$810/mo
