Parcel 23455.00018.04000

Owners

MCRT ODESSA 2 LP
C/O MCR DEVELOPMENT LLC

1503 LBJ FREEWAY SUITE 300
DALLAS, TX 75234-6011

Parcel Summary

Location 7261 TRES HERMANAS BLVD
ODESSA
Use Code F5: Hotel / Motel
Tax District 007: COU ODE ECISD ECHD OC
Map Parcel 01
Acreage 2.5000
Block 1
Last Sale Date 10/17/2013
Last Sale Instrument 2013-00017007
Subdivision PARKS LEGADO TOWN CENTER [23455]
PROTEST DEADLINE: 05/15/2025

File Protest for this Parcel

Preliminary Values

DIRECT_CAP 2025
Total Building Value$9,228,215
Total Land Value$606,573
Total Property Value$9,834,788
Special Use Appraisal$0
Cap Loss$0
Net Assessed Value$9,834,788

Value History

202420232022202120202019
Total Building Value$7,912,597$6,362,657$6,268,427$7,134,474$15,131,826$11,306,871
Total Land Value$587,403$606,573$606,573$606,573$393,129$393,129
Total Property Value$8,500,000$6,969,230$6,875,000$7,741,047$15,524,955$11,700,000
Special Use Appraisal$0$0$0$0$0$0
Cap Loss$0$0$0$0$0$0
Net Assessed Value$8,500,000$6,969,230$6,875,000$7,741,047$15,524,955$11,700,000

*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, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H41MM0223688$3,501,08620122012100.00%5.00%95.00%$3,326,032

Structural Elements

TypeDescriptionCodeDetails
EWExterior WallsBVBRICK/STONE/STUCCO VENEER
FNFoundationSLCONCRETE SLAB
RCRoofingCSCOMP SHINGLES
IFFlooringSTDCARPET/TILE/WOOD/CONCRETE STAIN
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
RE_MAIN23,688100%23,688

Building # 1, Section # 2, G96M - DET GARAGE, BRICK

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
G96MM011000$88,72020122012100.00%5.00%95.00%$84,284

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
Subareas
TypeGross AreaPercent of BaseAdjusted Area
G96M1,000100%1,000

Building # 1, Section # 3, H41M - HOTEL LTD SERVICE, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H41MM023070$453,74620122012100.00%5.00%95.00%$431,059

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
H41M3,070100%3,070

Building # 1, Section # 4, H41M - HOTEL LTD SERVICE, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H41MM0223688$3,501,08620122012100.00%5.00%95.00%$3,326,032

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
H41M23,688100%23,688

Building # 1, Section # 5, H41M - HOTEL LTD SERVICE, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H41MM0223688$3,501,08620122012100.00%5.00%95.00%$3,326,032

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
H41M23,688100%23,688

Building # 1, Section # 6, H41M - HOTEL LTD SERVICE, FRAME

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
H41MM0223688$3,501,08620122012100.00%5.00%95.00%$3,326,032

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT
Subareas
TypeGross AreaPercent of BaseAdjusted Area
H41M23,688100%23,688

Extra Features

*RCNLD: Replacement Cost New, Less Depreciation

CodeDescriptionLengthWidthUnitsUnit PriceAYBRepl Cost% Good ConditionDpr Value*Final Value
ASPMASPHALT85000.00$32012$221,00095%$209,950$209,950
SW9SWIMMING POOL1.00$40,0002012$40,000100%$40,000$40,000

Land Lines

CodeDescriptionZoneFrontDepthUnitsUnit TypeRateAcreageTotal AdjValue
COMMCOMMERCIALEF8.00.00108,900.00SF$5.572.501.00$606,573

Personal Property

None

Notice of Value

2023
2024
2025

Jurisdiction Values & Tax Rates

Jurisdiction202420232022202120202019
CITY OF ODESSA$8,500,000
.004663
$39,633.38
0.00%
$6,969,230
.004838
$33,716.51
0.00%
$6,875,000
.004838
$33,260.63
0.00%
$6,000,000
.004771
$28,626.90
0.00%
$11,700,000
.004771
$55,822.46
0.00%
$11,700,000
.004766
$55,762.32
0.00%
ECTOR COUNTY$8,500,000
.003500
$29,750.00
0.00%
$6,969,230
.003500
$24,392.31
0.00%
$6,875,000
.003500
$24,062.50
0.00%
$6,000,000
.003650
$21,900.00
0.00%
$11,700,000
.003650
$42,705.00
0.00%
$11,700,000
.003650
$42,705.00
0.00%
ECTOR COUNTY I S D$8,500,000
.010140
$86,190.00
0.00%
$6,969,230
.010140
$70,667.99
0.00%
$6,875,000
.011779
$80,982.00
0.00%
$6,000,000
.011779
$70,675.20
0.00%
$11,700,000
.011779
$137,816.64
0.00%
$11,700,000
.011779
$137,816.64
0.00%
ECTOR CO HOSPITAL DIST$8,500,000
.001004
$8,531.71
0.00%
$6,969,230
.000887
$6,183.73
0.00%
$6,875,000
.001099
$7,558.44
0.00%
$6,000,000
.001500
$9,000.00
0.00%
$11,700,000
.001500
$17,550.00
0.00%
$11,700,000
.001127
$13,188.24
0.00%
ODESSA COLLEGE$8,500,000
.001769
$15,035.40
0.00%
$6,969,230
.001717
$11,963.80
0.00%
$6,875,000
.001886
$12,969.21
0.00%
$6,000,000
.002017
$12,103.38
0.00%
$11,700,000
.001890
$22,108.91
0.00%
$11,700,000
.001868
$21,854.43
0.00%
TOTAL CALCULATED TAX AMOUNT$179,140.49$146,924.34$158,832.78$142,305.48$276,003.01$271,326.63

Tax Collection for this Parcel

Disclaimer

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