$242,000
NAL Estimated Property Value12412 Tierra Cebada Dr, El Paso, TX, 79938
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesRange, Dishwasher, Free-Standing Gas Oven, Microwave, Range Hood, Refrigerator
FlooringTile, Laminate, Carpet
Exterior
Lot Size5,534 sqft
Building Information
Year Built2003
Stories1
Roof Type105
Garage Spaces2
Land Information
APNT287-999-0830-0400
Lot Number4
SubdivisionTierra Del Este Unit 16
Land UseResidential
Legal Description83 TIERRA DEL ESTE #16 LOT 4 (5533.50 SQ FT)
Census Tract010352
Assessed Land Value$26,645
Assessed Improvement Value$158,355
Assessment Year2025
About this property
Welcome to your home! This charming property boasts 3 bedrooms with the possibility of having a 4th one, 2 bathrooms and 2 living areas, offering a perfect blend of comfort and functionality. The spacious bedrooms provide a tranquil retreat, while the well-appointed bathrooms offer both convenience and style. Also is handicapped equipped. Don't miss the chance to make this your own!
Investor Tools
$242,000
Estimated Property Value
$234,443Estimated Mortgage Balance
$7,557Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,499 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$352/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,017
$185,000
2025
$26,645
$158,355
$185,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,017
$185,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Kind Lending Llc
Fha
$239,010
Yes
First
Apr 28, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,443
$7,557
3%
97%
$1,433/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$1,433/mo
+$267/mo
8.4%
