$224,000
NAL Estimated Property Value10929 Nathan Bay Dr, El Paso, TX, 79934
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
FlooringSee Remarks
Exterior
Lot Size4,569 sqft
Building Information
Year Built2001
Roof Type105
Garage Spaces1
Land Information
APNP080-999-0010-0800
Lot Number8
SubdivisionPainted Dunes
Land UseResidential
Legal Description1 PAINTED DUNES LOT 8 (4568.13 SQ FT)
Census Tract010223
Assessed Land Value$28,148
Assessed Improvement Value$183,615
Assessment Year2025
About this property
well-established neighborhood. This property needs some work but offers strong bones and endless upside.
Investor Tools
$224,000
Estimated Property Value
$63,267Estimated Mortgage Balance
$160,733Estimated Equity
71% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,344 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$329/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,832
$211,763
2025
$28,148
$183,615
$211,763
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,832
$211,763
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Washington Mutual Bank Fa
Unknown
$120,650
No
First
Oct 15, 2007
Nov 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$63,267
$160,733
71%
28%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,810/mo
N/A
+$1,810/mo
9.7%
