$497,000
NAL Estimated Property Value8678 Santa Isabella, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesGas Water Heater, Electric Range, Microwave, Dishwasher, Induction Cooktop
FlooringLaminate
Exterior
Lot Size8,059 sqft
Building Information
Year Built2024
Garage Spaces2
Land Information
APNR000220429
Lot Number31
SubdivisionEnclave At Villa Rosa
Land UseResidential
Legal DescriptionACRES: 0.185 BLK: 007 LOT: 031 ADDN:ENCLAVE AT VILLA ROSA
Census Tract010125
Assessed Land Value$40,270
Assessed Improvement Value$75,790
Assessment Year2025
About this property
Gorgeous home with 4 Beds, 2.5 Baths, 3 Car Garage on a corner lot!! Features white quartz countertops throughout, stainless steel kitchen appliances, nice & cozy living area with an electric fireplace, modern light fixtures, custom wood shutters, &RO/Water Softner system installed. Enjoy the back patio & outdoor kitchen, perfect for football season! Low maintenance yard with turf in front & backyard. Enjoy the community pool & park! Close to schools, shopping, & dining! Easy commute to Midland.
Investor Tools
$497,000
Estimated Property Value
$486,447Estimated Mortgage Balance
$11,271Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,982 /month
Positive
Cash Flow Estimate:
$994 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$236/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$353
$116,060
2025
$40,270
$75,790
$116,060
No
Tax History
Year
Tax Paid
Assessed Value
2024
$353
$116,060
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$490,000
Yes
First
Nov 10, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$486,447
$7,553
1%
98%
$2,938/mo
