$336,380
NAL Estimated Property Value11533 Merejildo Madrid St, El Paso, TX, 79934
Off Market
Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Gas Water Heater, Microwave, Range Hood, Refrigerator
FlooringWood, Ceramic Tile, Carpet
Exterior
Lot Size5,639 sqft
Building Information
Year Built2012
Roof Type112
Garage Spaces2
Land Information
APNS138-999-0250-1900
Lot Number19
SubdivisionSandstone Ranch Estates #2
Land UseResidential
Legal Description25 SANDSTONE RANCH ESTATES #4 LOT 19 (5638.50 SQ FT)
Census Tract010212
Assessed Land Value$61,730
Assessed Improvement Value$274,650
Assessment Year2025
About this property
11513 Merejildo Madrid is a 2 story home with pleanty of space. Home offers a view of the Franklin Mountains from the back yard. No neighbors to the North and West. A must see.
Investor Tools
$336,380
Estimated Property Value
$220,391Estimated Mortgage Balance
$115,989Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,018 /month
Positive
Cash Flow Estimate:
$673 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$868/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,732
$336,380
2025
$61,730
$274,650
$336,380
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,732
$336,380
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$224,000
No
First
Jun 3, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,391
$115,989
34%
66%
$1,343/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$1,343/mo
+$867/mo
7.9%
