$211,000
NAL Estimated Property Value11457 David Carrasco Dr, El Paso, TX, 79936
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Microwave, Refrigerator
FlooringTerrazzo, Tile, Carpet
Exterior
Exterior FeaturesSee Remarks, Back Yard Access
Lot Size5,775 sqft
Building Information
Year Built1989
Roof Type105
Garage Spaces2
Land Information
APNV893-999-4900-0700
Lot Number7
SubdivisionVista Del Sol #112
Land UseResidential
Legal Description490 VISTA DEL SOL #112 LOT 7 5775.00 SQ FT
Census Tract010327
Assessed Land Value$26,001
Assessed Improvement Value$168,839
Assessment Year2025
About this property
Charming 3-bedroom, 2-bath home with 1,209 sq ft of comfortable living space, conveniently located on the Eastside. This home features refrigerated air, updated bathroom tile, and a spacious backyard. A great opportunity to own in a desirable area with easy access to shopping, dining, and schools!
Investor Tools
$211,000
Estimated Property Value
$204,774Estimated Mortgage Balance
$6,226Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,266 /month
Positive
Cash Flow Estimate:
$422 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$506/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,015
$194,840
2025
$26,001
$168,839
$194,840
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,015
$194,840
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$207,500
Yes
First
Aug 11, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,774
$6,226
2%
97%
$1,245/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,245/mo
+$375/mo
9.2%
