$243,000
NAL Estimated Property Value12084 Dos Rios Dr, El Paso, TX, 79936
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Microwave
FlooringTile, Carpet
Exterior
Lot Size6,317 sqft
Building Information
Year Built2000
Roof Type105
Garage Spaces1
Land Information
APNV893-999-5500-4200
Lot Number42
SubdivisionVista Del Sol #149
Land UseResidential
Legal Description550 VISTA DEL SOL #149 LOT 42 (6316.84 SQ FT)
Census Tract010337
Assessed Land Value$20,757
Assessed Improvement Value$191,760
Assessment Year2025
About this property
A hidden gem showing true pride of ownership! This charming home sits on a spacious corner lot, offering extra privacy and room to grow. The open kitchen features granite countertops, plenty of cabinet space, and flows seamlessly into the breakfast area and large family room. The master suite includes a walk-in closet and a newly remodeled separate shower. Two additional bedrooms share a full bath, while the double-car garage offers extra storage space and a convenient side carport. With an oversized backyard and a prime location, this one won't last!
Investor Tools
$243,000
Estimated Property Value
$249,545Estimated Mortgage Balance
$243,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$538/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,235
$212,517
2025
$20,757
$191,760
$212,517
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,235
$212,517
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Va
$250,267
Yes
First
Mar 9, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,545
N/A
0%
103%
$1,501/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,501/mo
+$119/mo
8.0%
