$425,000
NAL Estimated Property Value8676 Santa Isabella, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Gas Cooktop, Microwave, Dishwasher
Exterior
Lot Size5,532 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APNR000220427
Lot Number30
SubdivisionEnclave At Villa Rosa
Land UseResidence
Legal DescriptionACRES: 0.127 BLK: 007 LOT: 030 ADDN:ENCLAVE AT VILLA ROSA
Census Tract010125
Assessed Land Value$27,750
Assessed Improvement Value$81,670
Assessment Year2025
About this property
Welcome to your dream home! This stunning new custom build offers a perfect blend of modern elegance and comfortable living. Nestled in the beautiful enclave at Villa Rosa Subdivision. Featuring 3 bedrooms and 2.5 bathrooms. Welcoming open floor plan is perfect for hosting friends and family. Enjoy the covered patio, perfect for outdoor dining, gardening or relaxation. Located near shopping, entertainment, & easy access to Hwy 191. This gem might just be the one you have been waiting for.
Investor Tools
$425,000
Estimated Property Value
$307,160Estimated Mortgage Balance
$118,302Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,550 /month
Positive
Cash Flow Estimate:
$850 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$197/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$243
$109,420
2025
$27,750
$81,670
$109,420
No
Tax History
Year
Tax Paid
Assessed Value
2024
$243
$109,420
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Efinity Financial Inc
Conventional
$311,250
No
First
Jul 3, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,160
$113,840
27%
72%
$1,867/mo
