Odessa
Investment Analysis

Odessa, TX
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
66
Investment Score
Strong Buy
Cap Rate (Est.)
4.5%
Gross Yield
7.5%
P/R Ratio
13.5x
YoY Growth
+4.1%
Median Home Price
$180,000
Average Rent (1BR)
$1,127/mo
Median Income
$74,562
Population
121,604

Investment Breakdown

60
Value Score
91
Growth Score
55
Safety Score
58
Afford Score

Odessa has a price-to-rent ratio of 13.5x, which indicates buying is significantly better than renting.

The estimated cap rate of 4.5% is around the national average.

Year-over-year price growth of +4.1% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,127
Annual Gross $13,524

Est. Monthly Expenses

Property Tax (~1.5%) -$225
Insurance (~0.5%) -$75
Maintenance (~1%) -$150
Est. Net Cash Flow $677/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Odessa Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$244K2027$242Kโ–ผ 1.2%2028$247Kโ–ฒ 1.1%20232024Now
$260K$200K
Current
$180K
2026
Projected
$242K
โ†“ 1.2% by 2027
Projected
$247K
โ†‘ 1.1% by 2028
5yr CAGR:+2.2%
Confidence:Moderate
Rยฒ:0.69
โ–ผ

Looking at the Odessa housing market forecast for 2026-2028, the data points to a period of stabilization rather than explosive growth. With a median home price of $244,427 and a 5-year CAGR of just 2.2%, appreciation has been modest and sustainable. The local economy remains heavily tied to the energy sector, which historically introduces volatility, but current market indicators like a 35 days on market average suggest healthy, consistent demand. Affordability remains a key advantage here; the price-to-rent ratio of 15.6x sits well below the national average of 18x, making home buying a rational financial decision compared to renting.

For potential buyers and investors asking will Odessa home prices drop, the current risk grade of A and a market temperature of 60/100 suggest that a significant downturn is unlikely. However, the 5-year price change of only 11.7% indicates that the era of rapid appreciation may be over. The "buy/rent verdict" remains neutral, signaling that while purchasing is financially sound, it should not be viewed as a short-term speculative play. Looking toward Odessa real estate Odessa 2027, much will depend on oil and gas industry stability and local job growth, which are the primary drivers of housing demand.

Ultimately, this forecast projects a steady, low-volatility environment for Odessa through 2028. The YoY price change of 4.1% aligns with historical norms for a stable market, avoiding the overheating seen in larger metros. For residents and long-term investors, Odessa offers an accessible entry point with predictable growth, though it lacks the high-growth potential of more dynamic markets. The outlook is balanced: expect gradual appreciation anchored by strong affordability, but prepare for potential headwinds if energy sector profitability softens. This market is built for holding, not flipping.

Projected Cap Rate (2027)
3.5%
5yr CAGR
+2.2%

Job Market

Unemployment 4.0%
National avg: 3.7%
Job Growth (YoY) +3.2%

Healthcare

70
Score
Good

Risk Factors

Low Risk Profile

Market Activity

Source: Redfin ยท 2025-11-30
Months Supply 404.0
Price Drops 25%
Gone in 2 Wks 44%

Market Position

Affordability Below Avg
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Odessa.

Total ROI
74%
on $36,000 invested
Annual ROI
11.8%
compounded
Total Return
$26,772
appreciation + cashflow
Mo. Cash Flow
-$318
year 1 estimate
Equity Growth Over 5 Years
Y145kY254kY364kY474kY584k
Appreciation
$39,841
Cash Flow
-$13,069
Final Equity
$84,280

* Estimates based on 4.1% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Odessa

Property

Purchase Price$180,000
Monthly Rent$1,127
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$295
Monthly Cash Flow
-$3,534/ year
-9.8%
Cash-on-Cash
4.1%
Cap Rate

Monthly Breakdown

+ Rental Income$1,127
โˆ’ Mortgage (P&I)$910
โˆ’ Property Tax$180
โˆ’ Insurance$125
โˆ’ Maintenance$150
โˆ’ Vacancy Loss$56
= Net Cash Flow-$295

Investment Summary

Down Payment
$36,000
Loan Amount
$144,000
Total Monthly Expenses
$1,422
Gross Yield
7.5%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026