$327,000
NAL Estimated Property Value12572 Cayo Norte Drive, El Paso, TX, 79934
$381,014 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Water Heater, Microwave
FlooringTile, Carpet
Exterior
Exterior FeaturesBack Yard Access
Lot Size6,122 sqft
Building Information
Year Built2024
Garage Spaces400
Land Information
APNV886-999-0090-1500
Lot Number15
SubdivisionVista Del Norte Estates #2
Land UseResidential
Legal DescriptionBLK 9 VISTA DEL NORTE ESTATES #2 LOT 15
Census Tract010224
Assessed Land Value$16,809
Assessed Improvement Value$150,671
Assessment Year2025
About this property
Morocco II. Kitchen offers the important appliances, ample storage & an island. The soul of the home shines through the great room. Great room is bordered by staircase leading to a loft & 4 bedrooms. Master suite, an inviting retreat, includes double sink vanity, garden tub, separate shower & walk-in closet. Utility room upstairs. Covered patio is included. Two car garage.
Investor Tools
$327,000
Estimated Property Value
$294,100Estimated Mortgage Balance
$32,900Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$381,014
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,962 /month
Positive
Cash Flow Estimate:
$654 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$167/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$369
$167,480
2025
$16,809
$150,671
$167,480
No
Tax History
Year
Tax Paid
Assessed Value
2024
$369
$167,480
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Va
$300,290
Yes
First
Mar 20, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$294,100
$32,900
10%
90%
$1,801/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,810/mo
$1,801/mo
+$9/mo
6.6%
