Parcel 19010.00106.00000

Owners

SSL PHASE I LLC
DBA SUNSET LODGE APARTMENTS

1370 JETSTAR AVE STE 100
HENDERSON, NV 89052-4234

Parcel Summary

Location 7701 HWY 191
ODESSA
Use Code B1: Apartments
Tax District 007: COU ODE ECISD ECHD OC
Map Parcel 01
Acreage 11.7500
Block 1
Last Sale Date 07/31/2024
Last Sale Instrument 2024-00013349
Subdivision MESQUITE CROSSING [19010]
PROTEST DEADLINE: 05/15/2025

File Protest for this Parcel

Preliminary Values

DIRECT_CAP 2025
Total Building Value$25,922,305
Total Land Value$2,615,451
Total Property Value$28,537,756
Special Use Appraisal$0
Cap Loss$0
Net Assessed Value$28,537,756

Value History

202420232022202120202019
Total Building Value$24,787,555$19,835,511$15,218,705$21,402,294$23,827,294$22,152,294
Total Land Value$2,615,451$2,615,451$1,847,706$1,847,706$1,847,706$1,847,706
Total Property Value$27,403,006$22,450,962$17,066,411$23,250,000$25,675,000$24,000,000
Special Use Appraisal$0$0$0$0$0$0
Cap Loss$0$0$0$0$0$0
Net Assessed Value$27,403,006$22,450,962$17,066,411$23,250,000$25,675,000$24,000,000

*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, WOOD/STUCCO/BLOCK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
A43MM13319056$35,357,78620142014100.00%5.00%95.00%$33,589,897

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_ADDL4,560100%4,560
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_ADDL11,648100%11,648
RE_MAIN11,648100%11,648

Building # 1, Section # 2, BR5C - COV PATIO, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
BR5CM011140$31,35020142014100.00%5.00%95.00%$29,782

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
BR5C1,140100%1,140

Building # 1, Section # 3, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 4, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 5, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 6, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 7, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 8, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 9, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 10, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 11, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 12, G52M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G52MM011890$61,84120142014100.00%5.00%95.00%$58,749

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G52M1,890100%1,890

Building # 1, Section # 13, BR5C - COV PATIO, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
BR5CM011140$31,35020142014100.00%5.00%95.00%$29,782

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
BR5C1,140100%1,140

Building # 1, Section # 14, BR5C - COV PATIO, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
BR5CM011140$31,35020142014100.00%5.00%95.00%$29,782

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
BR5C1,140100%1,140

Building # 1, Section # 15, BR5C - COV PATIO, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
BR5CM011140$31,35020142014100.00%5.00%95.00%$29,782

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
BR5C1,140100%1,140

Building # 1, Section # 16, BR5C - COV PATIO, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
BR5CM011140$31,35020142014100.00%5.00%95.00%$29,782

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
BR5C1,140100%1,140

Building # 1, Section # 17, BR5C - COV PATIO, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
BR5CM011140$31,35020142014100.00%5.00%95.00%$29,782

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
BR5C1,140100%1,140

Building # 1, Section # 18, BR5C - COV PATIO, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
BR5CM011140$31,35020142014100.00%5.00%95.00%$29,782

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
BR5C1,140100%1,140

Building # 1, Section # 19, BR5C - COV PATIO, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
BR5CM011140$31,35020142014100.00%5.00%95.00%$29,782

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
BR5C1,140100%1,140

Extra Features

*RCNLD: Replacement Cost New, Less Depreciation

CodeDescriptionLengthWidthUnitsUnit PriceAYBRepl Cost% Good ConditionDpr Value*Final Value
SW99CUSTOM1.00$55,0002014$55,000100%$55,000$55,000

Land Lines

CodeDescriptionZoneFrontDepthUnitsUnit TypeRateAcreageTotal AdjValue
COMMCOMMERCIALEF3.00.00511,830.00SF$5.1111.751.00$2,615,451

Personal Property

None

Notice of Value

2023
2024
2025

Jurisdiction Values & Tax Rates

Jurisdiction202420232022202120202019
CITY OF ODESSA$27,403,006
.004663
$127,773.37
0.00%
$22,450,962
.004838
$108,615.73
0.00%
$17,066,411
.004838
$82,565.76
0.00%
$23,250,000
.004771
$110,929.24
0.00%
$25,675,000
.004771
$122,499.28
0.00%
$24,000,000
.004766
$114,384.24
0.00%
ECTOR COUNTY$27,403,006
.003500
$95,910.52
0.00%
$22,450,962
.003500
$78,578.37
0.00%
$17,066,411
.003500
$59,732.44
0.00%
$23,250,000
.003650
$84,862.50
0.00%
$25,675,000
.003650
$93,713.75
0.00%
$24,000,000
.003650
$87,600.00
0.00%
ECTOR COUNTY I S D$27,403,006
.010140
$277,866.48
0.00%
$22,450,962
.010140
$227,652.75
0.00%
$17,066,411
.011779
$201,028.67
0.00%
$23,250,000
.011779
$273,866.40
0.00%
$25,675,000
.011779
$302,430.96
0.00%
$24,000,000
.011779
$282,700.80
0.00%
ECTOR CO HOSPITAL DIST$27,403,006
.001004
$27,505.22
0.00%
$22,450,962
.000887
$19,920.51
0.00%
$17,066,411
.001099
$18,762.98
0.00%
$23,250,000
.001500
$34,875.00
0.00%
$25,675,000
.001500
$38,512.50
0.00%
$24,000,000
.001127
$27,052.80
0.00%
ODESSA COLLEGE$27,403,006
.001769
$48,472.36
0.00%
$22,450,962
.001717
$38,540.67
0.00%
$17,066,411
.001886
$32,194.59
0.00%
$23,250,000
.002017
$46,900.60
0.00%
$25,675,000
.001890
$48,516.76
0.00%
$24,000,000
.001868
$44,829.60
0.00%
TOTAL CALCULATED TAX AMOUNT$577,527.95$473,308.03$394,284.44$551,433.74$605,673.25$556,567.44

Tax Collection for this Parcel

Disclaimer

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