Parcel 03510.00050.00000

Owners

OT BRADY STATION PARTNERS LP
C/O B H MANAGEMENT
DBA BRADY STATION APTS

400 LOCUST ST STE 690
DES MOINES, IA 50309-2347

Agent

00176 RYAN LLC

Parcel Summary

Location 4401 E 52ND ST
ODESSA
Use Code B1: Apartments
Tax District 007: COU ODE ECISD ECHD OC
Map Parcel 01
Acreage 3.9350
Block 13
Last Sale Date 01/01/2021
Subdivision BRADY STATION [03510]
PROTEST DEADLINE: 05/15/2025

File Protest for this Parcel

Preliminary Values

ALLOCATED 2025
Total Building Value$6,203,752
Total Land Value$518,407
Total Property Value$6,722,159
Special Use Appraisal$0
Cap Loss$0
Net Assessed Value$6,722,159

Value History

202420232022202120202019
Total Building Value$5,555,343$4,811,160$3,928,162$4,056,065$6,873,321$7,993,598
Total Land Value$518,407$363,503$363,503$363,503$363,503$363,503
Total Property Value$6,073,750$5,174,663$4,291,665$4,419,568$7,236,824$8,357,101
Special Use Appraisal$0$0$0$0$0$0
Cap Loss$0$0$0$0$0$0
Net Assessed Value$6,073,750$5,174,663$4,291,665$4,419,568$7,236,824$8,357,101

*Please contact your Appraisal District for more information on the valuation method used to arrive at your appraised value.

Buildings

Building # 1, Section # 1, REAL ESTATE - MAIN, BRICK VENEER

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
A53MM089840$1,194,47819831983100.00%35.00%65.00%$776,411

Structural Elements

TypeDescriptionCodeDetails
EWExterior WallsFRWOOD/METAL/BLOCK FRAME
FNFoundationSLCONCRETE SLAB
RCRoofingCSCOMP SHINGLES
IFFlooringSTDCARPET/TILE/WOOD/CONCRETE STAIN
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
RE_ADDL1,230100%1,230
RE_ADDL1,230100%1,230
RE_ADDL1,230100%1,230
RE_ADDL2,460100%2,460
RE_ADDL2,460100%2,460
RE_MAIN1,230100%1,230

Building # 1, Section # 2, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M378$14,78019831983100.00%35.00%65.00%$9,607

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M378100%378

Building # 1, Section # 3, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M378$14,78019831983100.00%35.00%65.00%$9,607

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M378100%378

Building # 1, Section # 4, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 5, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 6, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 7, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 8, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M90$3,51919831983100.00%35.00%65.00%$2,287

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M90100%90

Building # 1, Section # 9, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M90$3,51919831983100.00%35.00%65.00%$2,287

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M90100%90

Building # 1, Section # 10, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 11, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 12, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 13, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 14, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M90$3,51919831983100.00%35.00%65.00%$2,287

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M90100%90

Building # 1, Section # 15, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M90$3,51919831983100.00%35.00%65.00%$2,287

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M90100%90

Building # 1, Section # 16, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 17, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M378$14,78019831983100.00%35.00%65.00%$9,607

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M378100%378

Building # 1, Section # 18, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M90$3,51919831983100.00%35.00%65.00%$2,287

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M90100%90

Building # 1, Section # 19, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M45$1,76019831983100.00%35.00%65.00%$1,144

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M45100%45

Building # 1, Section # 20, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M378$14,78019831983100.00%35.00%65.00%$9,607

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
CN1M378100%378

Extra Features

*RCNLD: Replacement Cost New, Less Depreciation

CodeDescriptionLengthWidthUnitsUnit PriceAYBRepl Cost% Good ConditionDpr Value*Final Value
ASPMASPHALT71070.00$31980$184,78260%$110,869$110,869

Land Lines

CodeDescriptionZoneFrontDepthUnitsUnit TypeRateAcreageTotal AdjValue
COMMCOMMERCIALED3.00.00171,408.00SF$4.723.941.00$809,046

Personal Property

None

Notice of Value

2023
2024
2025

Jurisdiction Values & Tax Rates

Jurisdiction202420232022202120202019
CITY OF ODESSA$6,073,750
.004663
$28,320.38
0.00%
$5,174,663
.004838
$25,034.55
0.00%
$4,291,665
.004838
$20,762.69
0.00%
$4,419,568
.004771
$21,086.42
0.00%
$7,236,824
.004771
$34,527.97
0.00%
$8,357,101
.004766
$39,830.03
0.00%
ECTOR COUNTY$6,073,750
.003500
$21,258.13
0.00%
$5,174,663
.003500
$18,111.32
0.00%
$4,291,665
.003500
$15,020.83
0.00%
$4,419,568
.003650
$16,131.42
0.00%
$7,236,824
.003650
$26,414.41
0.00%
$8,357,101
.003650
$30,503.42
0.00%
ECTOR COUNTY I S D$6,073,750
.010140
$61,587.83
0.00%
$5,174,663
.010140
$52,471.08
0.00%
$4,291,665
.011779
$50,552.38
0.00%
$4,419,568
.011779
$52,058.98
0.00%
$7,236,824
.011779
$85,244.00
0.00%
$8,357,101
.011779
$98,439.96
0.00%
ECTOR CO HOSPITAL DIST$6,073,750
.001004
$6,096.41
0.00%
$5,174,663
.000887
$4,591.43
0.00%
$4,291,665
.001099
$4,718.30
0.00%
$4,419,568
.001500
$6,629.35
0.00%
$7,236,824
.001500
$10,855.24
0.00%
$8,357,101
.001127
$9,420.12
0.00%
ODESSA COLLEGE$6,073,750
.001769
$10,743.67
0.00%
$5,174,663
.001717
$8,883.14
0.00%
$4,291,665
.001886
$8,095.93
0.00%
$4,419,568
.002017
$8,915.29
0.00%
$7,236,824
.001890
$13,675.06
0.00%
$8,357,101
.001868
$15,610.23
0.00%
TOTAL CALCULATED TAX AMOUNT$128,006.42$109,091.52$99,150.13$104,821.46$170,716.68$193,803.76

Tax Collection for this Parcel

Disclaimer

The preliminary values listed above are a work in progress and are not certified as official.