Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Odessa at 120 Partridge Park, Odessa, TX, 79761 offers a 8.6% rental yield on a $225,000 purchase with $1,613/mo rent. Total monthly income registers $1,613/mo, and a $1,101/mo payment leaves $13/mo available for distribution. Annual cash flow reaches $159/yr on $74,588 to close, and return on cash invested stands at 20.12% in year one. Equity gained on principal adds $1,452/yr while 5% annual appreciation supports $62,163 over five years. Portfolio math shows five-year ROI at 105.23% and total cumulative return in cash at $78,489. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,613/mo property income against a $1,101/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
3,158 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 79761, Odessa, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,013 (100%) |
| Owner Occupied HU | 6,952 (53.4%) |
| Renter Occupied HU | 4,070 (31.3%) |
| Vacant Housing Units | 1,991 (15.3%) |
| Median Home Value | $173,338 |
| Average Home Value | $207,692 |
Residential
11,776
Single Family
9,903
Multi-Family
1,873
Businesses
1,538
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Mikki McDougall • eXp Realty LLC
Mls Name: Odessa BOR
Mls ID: #165103
