$331,819
NAL Estimated Property Value10716 Drew Pearson Dr, El Paso, TX, 79924
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Microwave, Refrigerator, Tankless Water Heater
FlooringTile
Exterior
Lot Size5,894 sqft
Building Information
Year Built2023
Roof Type105
Garage Spaces441
Land Information
APNV850-999-0090-0200
Lot Number2
SubdivisionVillas Del Norte #1
Land UseResidential
Legal DescriptionBLK 9 VILLAS DEL NORTE #1 LOT 2
Census Tract000108
Assessed Land Value$57,467
Assessed Improvement Value$274,352
Assessment Year2025
About this property
MOVE-IN READY! This stunning, single-story home features a spacious open floor plan with high ceilings and four generously sized bedrooms—perfect for modern living. Just one block from a beautiful park, the location offers both convenience and charm. Built just last year, this home is packed with upgrades, including a brand new solar panel system. Don't miss this opportunity—schedule your private tour today!
Investor Tools
$331,819
Estimated Property Value
$296,220Estimated Mortgage Balance
$35,599Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,991 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$328/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,279
$331,819
2025
$57,467
$274,352
$331,819
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,279
$331,819
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocky Mountain Mortgage Co
Fha
$308,262
Yes
First
Mar 1, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,220
$35,599
10%
89%
$1,849/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$1,849/mo
$-159/mo
6.1%
