$215,783
NAL Estimated Property Value12166 Royal Woods Dr, El Paso, TX, 79936
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesRange, Free-Standing Gas Oven, Gas Water Heater, Range Hood, Refrigerator
FlooringTile, Laminate
Exterior
Lot Size4,994 sqft
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces2
Land Information
APNV655-999-0090-1900
Lot Number76
SubdivisionVilla Del Este #1
Land UseResidential
Legal Description9 VILLA DEL ESTE # 2 LOT 76 (4994.00 SQ FT)
Census Tract010348
Assessed Land Value$17,854
Assessed Improvement Value$197,929
Assessment Year2025
About this property
Great starter home on a prime location.This home offers 3 bedrooms and 2 full baths with a 2 car garage and a spacious backyard for all those family gatherings.Excellent location near shopping centers and hospital.Minutes from loop 375 and short distance from Fort Bliss,don't wait this home won't last at this price.Schedule your private showing today.
Investor Tools
$215,783
Estimated Property Value
$149,529Estimated Mortgage Balance
$66,254Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,295 /month
Positive
Cash Flow Estimate:
$432 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$514/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,091
$215,783
2025
$17,854
$197,929
$215,783
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,091
$215,783
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Change Lending Llc
Conventional
$150,400
No
First
Jan 20, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,529
$66,254
30%
69%
$902/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$902/mo
+$718/mo
9.0%
