$197,000
NAL Estimated Property Value11928 Kings Crest Dr, El Paso, TX, 79936
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Water Heater, Refrigerator
FlooringTile
Exterior
Lot Size4,651 sqft
Building Information
Year Built1997
Stories1
Roof Type105
Land Information
APNV655-999-0030-0800
Lot Number8
SubdivisionVilla Del Este #1
Land UseResidential
Legal Description3 VILLA DEL ESTE #1 LOT 8 (4650.91 SQ FT)
Census Tract010328
Assessed Land Value$17,051
Assessed Improvement Value$142,043
Assessment Year2025
About this property
Nice, cozy 3 bedroom, 2 full baths is located only 3 min away to main intersection Pebble Hills and Loop 375. Walking distance to Middle school Elfida P. Chavez. Home interior has tile thorough out. Roof replaced on August 2022, Don't miss the opportunity to own to this well-maintained home with an unbeatable location! Schedule your showing today!!!!
Investor Tools
$197,000
Estimated Property Value
$175,614Estimated Mortgage Balance
$21,386Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$187/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,261
$159,094
2025
$17,051
$142,043
$159,094
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,261
$159,094
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Va
$178,762
Yes
First
May 2, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,614
$21,386
10%
89%
$1,072/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,160/mo
$1,072/mo
+$88/mo
7.1%
