$215,000
NAL Estimated Property Value11809 Oxcart Run St, El Paso, TX, 79936
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Gas Cooktop
FlooringTile, Laminate, Carpet
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size4,265 sqft
Building Information
Year Built1999
Roof Type105
Land Information
APNV927-999-0580-1600
Lot Number16
SubdivisionVista Real #5
Land UseResidential
Legal Description58 VISTA REAL #5 LOT 16 (4264.96 SQ FT)
Census Tract010349
Assessed Land Value$17,466
Assessed Improvement Value$192,536
Assessment Year2025
About this property
Great home located in Vista Real neighborhood. This home features open floor plan - living room, dining area, & kitchen with barstool seating. Primary suite downstairs. Two additional bedrooms upstairs. Two full bathrooms. Amenities: laminate flooring downstairs, ceiling fans, move in ready.
Investor Tools
$215,000
Estimated Property Value
$203,530Estimated Mortgage Balance
$11,470Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,320 /month
Positive
Cash Flow Estimate:
$440 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$502/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,955
$210,002
2025
$17,466
$192,536
$210,002
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,955
$210,002
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$207,178
Yes
First
May 22, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$203,530
$11,470
5%
95%
$1,243/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,243/mo
+$377/mo
9.0%
