$261,000
NAL Estimated Property Value12149 Bahjat Drive, El Paso, TX, 79934
$268,703 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Range Hood
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size5,175 sqft
Building Information
Year Built2024
Roof Type105
Garage Spaces380
Land Information
APND471-999-0020-1300
Lot Number13
Land UseVacant Residential Inventory Discount
Legal DescriptionBLK 2 DESERT SAGE ESTATES LOT 13
Census Tract010224
Assessed Land Value$29,251
Assessment Year2025
About this property
Enjoy a quiet suburban living just minutes away from city amenities in the Ayde floor plan. This spacious home is very family and friend oriented with an open walk thru kitchen in the center of the home. Just enough space to entertain while still feeling cozy. The master suite comes with a walk -in closet and shower tub. The 3 additional bedrooms have a shared bath. Kitchen also comes with stainless steel Whirlpool appliances and granite counter tops. Pictures are of model home
Investor Tools
$261,000
Estimated Property Value
$260,065Estimated Mortgage Balance
$935Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$268,703
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,566 /month
Positive
Cash Flow Estimate:
$522 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$109/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$29,251
2025
$29,251
N/A
$29,251
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$29,251
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$265,538
Yes
First
Mar 7, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$260,065
$935
0%
100%
$1,593/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$1,593/mo
+$617/mo
10.2%
