$241,600
NAL Estimated Property Value11199 Pellicano Dr, El Paso, TX, 79935
Off Market
Commercial
Highlights
Interior
Exterior
Lot Size14,259 sqft
Building Information
Year Built1978
Stories1
Roof Type112
Land Information
APNV893-999-113A-3300
SubdivisionVista Del Sol
Land UseCommercial
Legal Description113-A VISTA DEL SOL #16 REPLAT SLY PT OF 5 (151 FT ON GAIL BORDEN 95 FT ON SLY 151 FT ON WLY 95 FT ON NLY) (14259.1593 SQ FT)
Census Tract004313
Assessed Land Value$74,289
Assessed Improvement Value$167,311
Assessment Year2025
About this property
Commercial Corner building with lots of parking space in prime location. Building has been divided into 3 suites. Front Suite is leased to a barbershop with approximately 1240 sq ft with one bath and small kitchen area. 2nd suite is a smoke shop 800 sq ft. with 1 bath and office. 3rd suite is leased to a solar company 650sq.ft with 1bath and small office. It also has an outdoor fenced patio with storage shed that can be used or leased as a mechanic shop.
Investor Tools
$241,600
Estimated Property Value
$400,875Estimated Mortgage Balance
$241,600Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,300 /month
Positive
Cash Flow Estimate:
$1,100 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$654/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,636
$241,600
2025
$74,289
$167,311
$241,600
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,636
$241,600
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Savings Bank
Investor Non-Conforming Loan
$405,000
No
First
Oct 21, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$400,875
N/A
0%
166%
$2,429/mo
