Last 24 Hours
$1,300,000
NAL Estimated Property Value115 N Mesa St, El Paso, TX, 79901
Off Market
Commercial
3 Beds
2 Bath
7,400 Sq Ft
Built in 1965Highlights
Interior
Bedrooms 3
Bathrooms Full 2Exterior
Lot Size4,430 sqft
Building Information
Year Built1965
Roof Type105
Land Information
APNM473-999-005B-8100
SubdivisionMills
Land UseCommercial
Legal Description5 1/2 MILLS 47.5 FT ON TEXAS X 86.667 FT ON MESA & SLY 8 FT X 54 FT NEC (4430.05 SQ FT)
Census Tract001700
Assessed Land Value$177,202
Assessed Improvement Value$1,122,798
Assessment Year2025
About this property
Welcome to 115 N Mesa St, a renowned Trophy Asset situated in the heart of downtown El Paso. This prized property leaves nothing out as it has been fully restored and upgraded throughout. Boasting a 100% occupancy and being designed by the renowned Trost & Trost Architecture firm, it makes this property stand out from the rest.
Investor Tools
$1,300,000
Estimated Property Value
$1,927,260Estimated Mortgage Balance
$1,300,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$17,400 /month
Positive
Cash Flow Estimate:
$5,800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$3,801/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$39,107
$1,300,000
2025
$177,202
$1,122,798
$1,300,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$39,107
$1,300,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Citizens Bank Of Las Cruces
Open End Mortgage / Open End With Future Advance Clause
$1,950,000
No
First
Sep 22, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,927,260
N/A
0%
148%
$11,692/mo
12.4%