$261,317
NAL Estimated Property Value11328 BEACH FRONT Drive, El Paso, TX, 79936
$268,825 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesBuilt-In Gas Oven, Cooktop, Gas Cooktop
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard, Balcony, Back Yard Access
Lot Size7,000 sqft
Building Information
Year Built1982
Roof Type105
Garage Spaces4
Land Information
APNS127-999-0010-1100
SubdivisionSandy Creek #1
Land UseResidential
Legal Description1 SANDY CREEK #1 ELY 23.13 FT OF 5 & WLY 44.20 FT OF 6
Census Tract010326
Assessed Land Value$21,070
Assessed Improvement Value$240,247
Assessment Year2025
About this property
Beautiful 2-story home featuring 3 bedrooms and 3 bathrooms. This well designed property offers a spacious layout with a private balcony off the primary bedroom perfect for relaxing mornings or evening views. The fully gated property provides added privacy and security, while the outdoor kitchen makes it ideal for entertaining. Enjoy low maintenance landscaping in both the front and backyard, plus a convenient storage shed for extra space. A great blend of comfort, functionality, and outdoor living. Schedule your showing today!
Investor Tools
$261,317
Estimated Property Value
$187,542Estimated Mortgage Balance
$73,775Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$268,825
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,568 /month
Positive
Cash Flow Estimate:
$523 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$645/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,434
$261,317
2025
$21,070
$240,247
$261,317
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,434
$261,317
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Va
$204,600
Yes
First
Dec 16, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,542
$73,775
28%
72%
$1,227/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,227/mo
+$393/mo
7.4%
