$333,932
NAL Estimated Property Value12141 Nesreen Drive, El Paso, TX, 79934
$360,631 ARV
Off Market
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Microwave
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size5,290 sqft
Building Information
Year Built2024
Roof Type105
Garage Spaces441
Land Information
APND471-999-0040-2000
Lot Number20
Land UseSingle Family Residence
Legal DescriptionBLK 4 DESERT SAGE ESTATES LOT 20
Census Tract010224
Assessed Land Value$57,026
Assessed Improvement Value$276,906
Assessment Year2025
About this property
Welcome to the epitome of modern living! This two-story, new construction home offers 2704 sq ft of luxurious living space. Upstairs, discover 4 spacious bedrooms and 2 bathrooms, providing comfort and privacy for the whole family. Downstairs features a mini master bedroom, perfect for guests or multigenerational living, along with a convenient powder room. The playroom offers endless entertainment possibilities. Please note, photos are for illustration purposes only. Don't miss out on the opportunity to call this exquisite residence your own!
Investor Tools
$333,932
Estimated Property Value
$298,520Estimated Mortgage Balance
$35,412Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$360,631
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,004 /month
Positive
Cash Flow Estimate:
$668 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$139/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$333,932
2025
$57,026
$276,906
$333,932
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$333,932
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
All Western Mortgage Inc
Fha
$304,335
Yes
First
Apr 11, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$298,520
$35,412
10%
89%
$1,825/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$1,825/mo
+$385/mo
7.9%
