$207,968
NAL Estimated Property Value1123 Hawaii St, El Paso, TX, 79915
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesFree-Standing Gas Oven, Microwave, Refrigerator
FlooringTile, Laminate
Exterior
Exterior FeaturesWalled Backyard
Lot Size7,000 sqft
Building Information
Year Built1954
Stories1
Roof Type105
Land Information
APND377-999-001C-6900
SubdivisionDel Norte Heights
Land UseResidential
Legal DescriptionDEL NORTE HEIGHTS TR 132 (7000 SQ FT)
Census Tract004202
Assessed Land Value$33,250
Assessed Improvement Value$174,718
Assessment Year2025
About this property
With quick access to Cielo Vista Mall, The Fountains and EPCC Valle Verde campus, this wonderful 5 bedroom home is ready for move in. This home features 2 living spaces with the 2 out of 5 bedrooms being flexible as additional living space. From the double-entry doors that exude character, to the decorative support columns, this one is just waiting to be enjoyed. There's even a bonus room with cabinets and cooktop ready to go. Home is within a minutes drive to I-10, shopping, dinning and entertainment. Don't miss out on this one.
Investor Tools
$207,968
Estimated Property Value
$174,148Estimated Mortgage Balance
$33,820Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,248 /month
Positive
Cash Flow Estimate:
$416 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$370/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,403
$207,968
2025
$33,250
$174,718
$207,968
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,403
$207,968
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Raiz Fcu
Conventional
$177,000
No
First
Jun 2, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,148
$33,820
16%
84%
$1,062/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,664/mo
$1,062/mo
+$602/mo
9.6%
