$212,000
NAL Estimated Property Value11508 Arrow Rock Dr, El Paso, TX, 79936
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave, Range Hood
FlooringTile, Laminate
Exterior
Exterior FeaturesBack Yard Access
Lot Size4,295 sqft
Building Information
Year Built2013
Stories1
Roof Type105
Garage Spaces1
Land Information
APNI256-999-0510-2800
Lot Number28
SubdivisionIndian Ridge #11
Land UseResidential
Legal Description51 INDIAN RIDGE #11 LOT 28 (4295.09 SQ FT)
Census Tract010323
Assessed Land Value$19,422
Assessed Improvement Value$166,030
Assessment Year2025
About this property
charming home features 3 bedrooms, 2 baths and spacious living area. near to Edgemere, easy access to Loop 375, George Dieter and Montana. Garage is partially converted, can be easily converted back into a fully functional garage.
Investor Tools
$212,000
Estimated Property Value
$200,636Estimated Mortgage Balance
$11,364Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,272 /month
Positive
Cash Flow Estimate:
$424 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$297/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,501
$185,452
2025
$19,422
$166,030
$185,452
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,501
$185,452
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Fha
$204,232
Yes
First
May 29, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,636
$11,364
5%
95%
$1,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,225/mo
+$395/mo
9.2%
