$213,000
NAL Estimated Property Value12705 Lorenzo Frias Dr, El Paso, TX, 79938
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Gas Cooktop, Refrigerator
FlooringTile, Vinyl
Exterior
Exterior FeaturesWalled Backyard
Lot Size4,305 sqft
Building Information
Year Built2010
Garage Spaces1
Land Information
APNT820-999-0090-0600
Lot Number6
SubdivisionTres Suenos #1
Land UseResidential
Legal Description9 TRES SUENOS #2 AMENDING LOT 6 (4305.00 SQ FT)
Census Tract010358
Assessed Land Value$20,750
Assessed Improvement Value$187,521
Assessment Year2025
About this property
Charming and move-in ready 4 bedroom, 2 bathroom home featuring a welcoming front entry with arched columns and a decorative wrought-iron security door for added style. Inside, you'll find luxury vinyl plank flooring and tile that flows throughout, creating a warm and inviting atmosphere. This home has no carpet! The front living area offers abundant natural light with large windows overlooking the porch. Spacious bedrooms provide flexibility for family, guests, or a home office, each with bright windows and modern finishes.
Investor Tools
$213,000
Estimated Property Value
$209,168Estimated Mortgage Balance
$3,832Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,289 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$535/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,361
$208,271
2025
$20,750
$187,521
$208,271
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,361
$208,271
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Churchill Mortgage Corp
Fha
$211,007
Yes
First
Nov 6, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,168
$3,832
1%
98%
$1,266/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,266/mo
+$814/mo
11.7%
