Parcel 31910.00082.02000

Owners

SAMS REAL ESTATE
C/O BUSINESS TRUST

PO BOX 8050 ATTN M/S 0555
BENTONVILLE, AR 72712-8050

Parcel Summary

Location 4230 JOHN BEN SHEPPERD PKWY
ODESSA 79762
Use Code F1: Commercial Real Estate
Tax District :
Map Parcel 20
Acreage 14.7800
Block 3
Last Sale Date 01/01/2021
Subdivision TIERRA VERDE [31910]
PROTEST DEADLINE: 05/15/2025

Preliminary Values

SETTLED 2026
Total Building Value$5,050,715
Total Land Value$3,586,060
Total Property Value$8,636,775
Special Use Appraisal$0
Cap Loss$0
Net Assessed Value$8,636,775

Value History

2025 2024 2023 2022 2021 2020 2019
Total Building Value$5,050,715$4,413,940$5,333,779$4,593,022$4,628,546$4,691,921$4,691,921
Total Land Value$3,586,060$3,586,060$2,666,221$2,906,978$2,092,894$2,092,894$2,092,894
Total Property Value$8,636,775$8,000,000$8,000,000$7,500,000$6,721,440$6,784,815$6,784,815
Special Use Appraisal$0$0$0$0$0$0$0
Cap Loss$0$0$0$0$0$0$0
Net Assessed Value$8,636,775$8,000,000$8,000,000$7,500,000$6,721,440$6,784,815$6,784,815

*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

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
Y52MM01135485$5,206,68919931993100.00%20.00%80.00%$4,165,351

Structural Elements

TypeDescriptionCodeDetails
EWExterior WallsFRWOOD/METAL/BLOCK FRAME
FNFoundationSLCONCRETE SLAB
RCRoofingCSCOMP SHINGLES
IFFlooringNANO FLOOR COVERING
FGHVACHVACCENTRAL AIR AND HEAT IN THE MAIN IMPROVEMENT

Sub Areas

TypeGross AreaPercent of BaseAdjusted Area
RE_MAIN135,485100%135,485

Building # 1, Section # 2, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M600$23,46019931993100.00%15.00%85.00%$19,941

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED

Sub Areas

TypeGross AreaPercent of BaseAdjusted Area
CN1M600100%600

Building # 1, Section # 3, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M315$12,31620032003100.00%10.00%90.00%$11,084

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED

Sub Areas

TypeGross AreaPercent of BaseAdjusted Area
CN1M315100%315

Building # 1, Section # 4, CN1M - CANOPY

TypeModelHeated Sq FtRepl Cost NewYrBltWAYOther % DprNormal % Dpr% CondValue
CN1M480$18,76820032003100.00%10.00%90.00%$16,891

Structural Elements

TypeDescriptionCodeDetails
EWExterior Walls UNASSIGNED

Sub Areas

TypeGross AreaPercent of BaseAdjusted Area
CN1M480100%480

Extra Features

*RCNLD: Replacement Cost New, Less Depreciation

CodeDescriptionLengthWidthUnitsUnit PriceAYBRepl Cost% Good ConditionDpr Value*Final Value
ASPMASPHALT385070.00$2.601980$1,001,18275%$750,887$750,887
DOCMDOCK4896.00$20.801993$101,83785%$86,561$86,561

Land Lines

CodeDescriptionZoneFrontDepthUnitsUnit TypeRateAcreageTotal AdjValue
COMMCOMMERCIALEF1.00.00643,816.80SF$5.5714.781.00$3,586,060

Personal Property

AccountOwnerDescription
99200.33969.00000SAM'S EAST INCB - BUSINESS
99200.37284.00000QUALITY LICENSING CORPB - BUSINESS

Notice of Value

2025
2024
2023

Jurisdiction Values & Tax Rates

(The total appraised value change since 2020 is 27.30%)
Jurisdiction202420232022202120202019
CITY OF ODESSA
Tax Value
Tax Rate
Tax
% Change
$8,000,000
.004663
$37,302.00
-3.62%
$8,000,000
.004838
$38,703.28
6.67%
$7,500,000
.004838
$36,284.33
13.14%
$6,721,440
.004771
$32,069.00
-0.93%
$6,784,815
.004771
$32,371.37
0.11%
$6,784,815
.004766
$32,336.50
2.66%
ECTOR COUNTY
Tax Value
Tax Rate
Tax
% Change
$8,000,000
.003500
$28,000.00
0.00%
$8,000,000
.003500
$28,000.00
6.67%
$7,500,000
.003500
$26,250.00
7.00%
$6,721,440
.003650
$24,533.26
-0.93%
$6,784,815
.003650
$24,764.57
0.00%
$6,784,815
.003650
$24,764.57
-5.62%
ECTOR COUNTY I S D
Tax Value
Tax Rate
Tax
% Change
$8,000,000
.010140
$81,120.00
0.00%
$8,000,000
.010140
$81,120.00
-8.18%
$7,500,000
.011779
$88,344.00
11.58%
$6,721,440
.011779
$79,173.19
-0.93%
$6,784,815
.011779
$79,919.69
0.00%
$6,784,815
.011779
$79,919.69
-5.50%
ECTOR CO HOSPITAL DIST
Tax Value
Tax Rate
Tax
% Change
$8,000,000
.001004
$8,029.84
13.12%
$8,000,000
.000887
$7,098.32
-13.91%
$7,500,000
.001099
$8,245.58
-18.22%
$6,721,440
.001500
$10,082.16
-0.93%
$6,784,815
.001500
$10,177.22
33.07%
$6,784,815
.001127
$7,647.84
2.66%
ODESSA COLLEGE
Tax Value
Tax Rate
Tax
% Change
$8,000,000
.001769
$14,150.96
3.04%
$8,000,000
.001717
$13,733.28
-2.93%
$7,500,000
.001886
$14,148.23
4.35%
$6,721,440
.002017
$13,558.69
5.75%
$6,784,815
.001890
$12,820.93
1.16%
$6,784,815
.001868
$12,673.36
-3.96%
TOTAL CALCULATED TAX AMOUNT$168,602.80$168,654.88$173,272.14$159,416.30$160,053.78$157,341.96

Tax Collection for this Parcel

Disclaimer

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