$289,000
NAL Estimated Property Value12304 Tierra Limpia Dr, El Paso, TX, 79938
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Oven, Dishwasher, Disposal, Free-Standing Gas Oven, Gas Water Heater, Microwave
FlooringTile, Laminate, Carpet
Exterior
Exterior FeaturesSee Remarks
Lot Size5,786 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APNT287-999-0610-1900
Lot Number19
SubdivisionTierra Del Este Unit 12
Land UseResidential
Legal Description61 TIERRA DEL ESTE #12 LOT 19 (5786.00 SQ FT)
Census Tract010352
Assessed Land Value$30,708
Assessed Improvement Value$247,292
Assessment Year2025
About this property
This home is immaculate and has many upgrades...just to name a few... added cabinets & island w/wine rack & book shelves in the kitchen. Also, granite tops throughout...Well manicured easy maintenance yards with outdoor gas line, expanded driveway for 3 car parking... Just a minute away from Providence Hospital, El Dorado HS and Joe Battle...
Investor Tools
$289,000
Estimated Property Value
$137,058Estimated Mortgage Balance
$151,942Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,734 /month
Positive
Cash Flow Estimate:
$578 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$739/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,422
$278,000
2025
$30,708
$247,292
$278,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,422
$278,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Federal Bank Of Kansas City
Va
$153,031
Yes
First
Dec 23, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,058
$151,942
52%
47%
$918/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$918/mo
+$1,162/mo
8.6%
