$181,000
NAL Estimated Property Value10256 Valle Suave Dr, El Paso, TX, 79927
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesFree-Standing Gas Oven, Microwave, Refrigerator
FlooringTile, Carpet
Exterior
Lot Size4,700 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Land Information
APNV099-000-0200-1800
Lot Number18
SubdivisionValle Del Sol #1
Land UseResidential
Legal Description20 VALLE DEL SOL #3 LOT 18 (4700.00 SQ FT)
Census Tract010409
Assessed Land Value$12,415
Assessed Improvement Value$161,847
Assessment Year2025
About this property
Great investment opportunity with this freshly painted single story home. This property offers three spacious bedrooms, ceiling fans, carpet replaced in Dec 2024. Large living room area, separate dining room and spacious kitchen with stainless steel appliances, modern light fixtures, granite counter tops, 2 full bathrooms, great size back yard with trees, refrigerated air, Paid solar panel system. Active lease until December 31st 2025.
Investor Tools
$181,000
Estimated Property Value
$187,269Estimated Mortgage Balance
$181,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,170 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$451/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,502
$174,262
2025
$12,415
$161,847
$174,262
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,502
$174,262
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dept Of Housing & Cmnty Affairs
Stand Alone Second / Subordinate Position
$7,266
No
First
Nov 13, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,269
N/A
0%
103%
$1,134/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,361/mo
$1,134/mo
+$227/mo
9.0%
