$281,000
NAL Estimated Property Value12013 Spire Hill Dr, El Paso, TX, 79936
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesBuilt-In Electric Oven, Dishwasher, Disposal, Double Oven, Free-Standing Electric Oven, Gas Cooktop, Microwave, Refrigerator
FlooringTile, Carpet, Hardwood
Exterior
Exterior FeaturesWalled Backyard, Gazebo, Back Yard Access
Lot Size5,842 sqft
Building Information
Year Built2019
Roof Type105
Garage Spaces1
Land Information
APNV927-999-0260-3800
Lot Number38
SubdivisionVista Real #1
Land UseResidential
Legal Description26 VISTA REAL # 2 LOT 38 (5841.91 SQ FT)
Census Tract010348
Assessed Land Value$21,648
Assessed Improvement Value$197,052
Assessment Year2025
About this property
Stunning remodeled 2 story family home located in desireable neighborhood of Vista Real. Gourmet kitchen with oversized island & barstool seating, tons of cabinets and counter space. Open floor plan with great room and dining area. Additional front sitting room with vaulted ceilings. This home features 4 bedrooms and 3 baths. Amenities: New carpet installed, gorgeous lighting fixtures, so much attention to details, stunning home, backyard has oversized covered patio and firepit.
Investor Tools
$281,000
Estimated Property Value
$293,916Estimated Mortgage Balance
$281,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,740 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$480/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,351
$218,700
2025
$21,648
$197,052
$218,700
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,351
$218,700
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Swift Home Loans Inc
Va
$294,766
Yes
First
Mar 3, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,916
N/A
0%
105%
$1,768/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,768/mo
$-148/mo
6.9%
