Last 24 Hours
$1,800
12229 Kingsgate Ct, El Paso, TX, 79928
On Market
Just Added
3 Beds
3 Bath
1,644 Sq Ft
Single Family Residence
$1.09 / sqft
Built in 2006Property Lead Type:
Must-SellHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2.5
Indoor Fireplace
Garage Available
Heating Forced Air Unit
CoolingAppliancesDishwasher, Gas Cooktop, Microwave, Refrigerator
FlooringTerrazzo, Vinyl, Carpet
Exterior
Exterior FeaturesWalled Backyard, Gazebo
Lot Size5,380 sqft
Building Information
Year Built2006
Roof Type110
Garage Spaces2
Land Information
APNE077-000-0060-1900
Lot Number19
SubdivisionEastlake Estates Unit 1
Land UseResidential
Legal Description6 EASTLAKE ESTATES #1 LOT 19 (5380.00 SQ FT)
Census Tract010370
Assessed Land Value$24,371
Assessed Improvement Value$214,157
Assessment Year2025
Investor Tools
$236,267Estimated Mortgage Balance
$7,118Estimated Equity
2% 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
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$529/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,136
$238,528
2025
$24,371
$214,157
$238,528
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,136
$238,528
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Fha
$245,471
Yes
First
May 10, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,267
$6,733
2%
97%
$1,472/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,472/mo
+$18/mo
7.4%
12.4%