Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Renovated Duplex in Odessa, TX Title is generated by Realmo AI

    3023 Beechwood, Odessa, TX 79761

    View on Map
    Claim this Listing
    For Sale
    $429,000

    MULTI_FAMILY - Odessa, TX

    Property size:
    2,496 SF
    Lot size:
    0.60 Acres
    Price / SF:
    $171/SF
    Added:
    Mar 24, 2026
    Days on Market:
    66
    Last Refresh:
    May 27 at 11:06 pm

    Property Features for 3023 Beechwood

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    6
    Bathrooms
    2
    Rooms
    Bedroom 6, Bathroom 2, Bedroom 3, Bedroom 2, Bathroom 1, Bedroom 1, Bedroom 4, Bedroom 5
    Parking features
    Carport
    Fireplace
    1
    Appliances
    Free-Standing Electric Range, Microwave, Individual Water Heaters
    Standard status
    Active
    APN
    32660.01125.00000
    Size
    2,496 SF
    Lot size
    0.60 Acres

    Taxes and HOA fees

    Tax Annual Amount
    5028

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Central, Natural Gas
    Cooling system
    Central Air
    Water source
    Public

    Building Details

    Year built
    1976
    Floors in Building
    2
    Flooring type
    Carpet
    Roof type
    Composition

    We can help!

    Listing Contact
    Ramon Gomez

    Listing agent Ramon Gomez License #0738885

    Listing office Keller Williams Realty - Midland & Odessa 4920 N Midkiff, Midland, TX

    Listing date Mar 24, 2026

    MLS# 173412 Listing URL

    Copyright © 2026 Odessa Board of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Fully renovated duplex with modern finishes
    • Two units, each with three bedrooms and two bathrooms
    • Each unit offers 1,248 square feet of living space
    • Strong rental potential and flexible use
    • Convenient Odessa location near shopping and dining
    • Carport parking

    Overview

    This fully renovated duplex in Odessa, TX, features two units, each with three bedrooms and two bathrooms. Each unit provides 1,248 square feet of living space, totaling 2,496 square feet for the entire property. The units have been updated with clean, modern finishes, offering a fresh, contemporary feel throughout. The property, situated on a 0.603-acre lot, presents a strong opportunity with flexible use and solid rental potential. Its convenient Odessa location provides easy access to shopping and dining.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $250.5K
    NOI $22,544 @ 9.00% cap · cautious / downside scenario
    Moderate
    $322.1K
    NOI $22,544 @ 7.00% cap · market / base-case scenario
    Aggressive
    $450.9K
    NOI $22,544 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $34.4k $13.80
    − Vacancy −$2.2k −$0.90
    EGI $32.2k $12.90
    − OpEx −$9.7k −$3.87
    NOI $22.5k $9.03
    2,496 SF · lease $13.80/SF/yr · vacancy 6.50% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $322.1K
    $281.8K – $375.7K (±1% cap)
    NOI $22,544 @ 7.0% cap · market cap 5.26%
    Second Best
    Apartment 5plus
    $289.2K
    $253.0K – $337.4K (±1% cap)
    NOI $20,242 @ 7.0% cap · market cap 4.72%
    Theoretical Best
    Flex RnD
    $3.63M
    $3.18M – $4.23M (±1% cap)
    NOI $254,004 @ 7.0% cap · market cap 59.21%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Odessa
    County
    Ector
    State
    Texas
    Longitude
    -102.3250742
    Latitude
    31.8690607

    Nearby Similar for Sale

    • $549,000
      3,856 SF

      Odessa Commercial Property Near Hospital

      Versatile commercial property in high-traffic area near downtown and hospital.
      401 E 7th St, Odessa, TX 79761
      View Details
    • $899,000
      11,200 SF

      Versatile Commercial Property in Odessa, TX

      Automation control panel building with offices, shop, and storage.
      210 E 57th St, Odessa, TX 79762
      View Details
    • $1,625,000
      42,000 SF

      Former Bank Building with Parking

      Former bank building with drive-thru and ample parking.
      619 N Grant, Odessa, TX 79761
      View Details
    • $595,000
      14,830 SF

      Odessa Industrial Property with Upside

      Three-building industrial property on 3.4 acres, ideal for owner-users.
      302 Industrial Ave, Odessa, TX 79761
      View Details
    • $1,625,000
      42,000 SF

      Prime Downtown Location with Parking

      Former bank building with drive-thru and ample parking.
      619 N Grant, Odessa, TX 79761
      View Details
    • $700,000
      5,000 SF

      Versatile Commercial Property in Odessa, TX

      Commercial property with office space, storage, and a 3-bay shop.
      1135 W 42nd St, Odessa, TX 79764
      View Details
    • $350,000
      3,570 SF

      Upgraded Commercial Building in Odessa

      High-traffic location, flexible layout, ready for immediate occupancy.
      1116 N Grant, Odessa, TX 79761
      View Details
    • $399,900
      6,050 SF

      Odessa Industrial Shop on Acre

      Industrial shop on approximately one fenced acre in northwest Odessa.
      2716 Judy Ave, Odessa, TX 79764
      View Details
    • $1,850,000
      7,500 SF

      Furnished Office and Mechanic Shop

      Spacious furnished office with mechanic shop and living quarters.
      3670 N Moss Ave, Odessa, TX 79764
      View Details
    • $650,000
      4,500 SF

      Profitable Floral Business and Real Estate

      Established floral business with real estate for sale in Odessa.
      2618 Kermit Hwy, Odessa, TX 79763
      View Details
    • $439,999
      5,440 SF

      Odessa Commercial Shop For Sale

      5,440 SF shop on 0.241 acres near US Hwy 385.
      130 E 52nd St, Odessa, TX 79762
      View Details
    • $435,000
      1,440 SF

      Restaurant Opportunity in High-Traffic Area

      Full-service restaurant for sale with high visibility and exposure.
      1306 E 7th St, Odessa, TX 79761
      View Details

    FAQs

    What type of property is this?
    Duplex - Fully renovated duplex with modern finishes and rental potential.
    Where is this duplex located?
    The property is located at 3023 Beechwood Odessa, TX.
    What is the asking price?
    The asking price for this property is $429,000.
    What are key features of this property?
    This property features: Fully renovated duplex with modern finishes; Two units, each with three bedrooms and two bathrooms; Each unit offers 1,248 square feet of living space
    (806) 891-7718
    We can help!
    Listing Contact
    Ramon Gomez
    Real Estate License ID: 0738885
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    3023 Beechwood, Odessa, TX 79761
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!