$245,278
NAL Estimated Property Value11285 Cattle Ranch St, El Paso, TX, 79934
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesFree-Standing Gas Oven, Microwave
FlooringTile, Carpet
Exterior
Lot Size5,051 sqft
Building Information
Year Built2012
Roof Type105
Garage Spaces2
Land Information
APNS137-999-0370-0900
Lot Number9
SubdivisionSandstone Ranch #8
Land UseResidential
Legal DescriptionBLK 37 SANDSTONE RANCH #8 LOT 9
Census Tract010210
Assessed Land Value$50,293
Assessed Improvement Value$194,985
Assessment Year2025
About this property
4 bedroom, 3 bathroom single level house
Investor Tools
$245,278
Estimated Property Value
$220,848Estimated Mortgage Balance
$24,430Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,472 /month
Positive
Cash Flow Estimate:
$491 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$633/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,367
$245,278
2025
$50,293
$194,985
$245,278
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,367
$245,278
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$225,150
No
First
Apr 17, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,848
$24,430
9%
90%
$1,350/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$1,350/mo
+$860/mo
10.8%
