$267,000
NAL Estimated Property Value9115 Antelope Ave, Odessa, TX, 79765
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesOther Water Heater, Electric Range, Microwave, Dishwasher, Disposal
FlooringCarpet
Exterior
Lot Size5,227 sqft
Building Information
Year Built2020
Garage Spaces2
Land Information
APN26558.00318.00000
Lot Number18
SubdivisionRatliff Ridge
Land UseResidential
Legal DescriptionRATLIFF RIDGE BLOCK 4 LOT 18
Census Tract002501
Assessed Land Value$13,329
Assessed Improvement Value$236,453
Assessment Year2025
Investor Tools
$267,000
Estimated Property Value
$251,176Estimated Mortgage Balance
$16,205Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$353/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,904
$249,782
2025
$13,329
$236,453
$249,782
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,904
$249,782
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Fha
$255,290
Yes
First
May 29, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,176
$13,824
5%
94%
$1,531/mo
