$177,000
NAL Estimated Property Value12134 Yvonne Richardson Ave, El Paso, TX, 79936
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Microwave, Refrigerator
FlooringTile, Concrete
Exterior
Lot Size4,725 sqft
Building Information
Year Built1998
Stories1
Roof Type105
Land Information
APNV655-999-0140-0500
Lot Number5
SubdivisionVilla Del Este #2
Land UseResidential
Legal Description14 VILLA DEL ESTE #2 LOT 5 (4725.00 SQ FT)
Census Tract010348
Assessed Land Value$17,199
Assessed Improvement Value$158,270
Assessment Year2025
About this property
Cozy Single-Story Home with great Potential. This 3 bedroom, 1 bathroom house is conveniently located near schools, convenience stores, restaurants, shopping plazas, and more. Featuring a spacious back porch and a nice-sized backyard. Appliances include: Gas Range Stove, Microwave, Dishwasher, and Refrigerator. The property also includes owned solar panels. This home has great potential for customization and remodeling to suit your personal style. Come and view this home today!
Investor Tools
$177,000
Estimated Property Value
$164,801Estimated Mortgage Balance
$12,199Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,062 /month
Positive
Cash Flow Estimate:
$354 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$237/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,961
$175,469
2025
$17,199
$158,270
$175,469
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,961
$175,469
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Conventional
$166,250
No
First
Nov 20, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$164,801
$12,199
6%
93%
$997/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,160/mo
$997/mo
+$163/mo
7.9%
