$276,668
NAL Estimated Property Value12728 Tierra Pueblo, El Paso, TX, 79938
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Range Hood
FlooringTerrazzo, Carpet
Exterior
Exterior FeaturesWalled Backyard
Lot Size5,533 sqft
Building Information
Year Built2005
Roof Type105
Garage Spaces1
Land Information
APNT287-999-1090-0800
Lot Number8
SubdivisionTierra Del Este Unit 27
Land UseResidential
Legal Description109 TIERRA DEL ESTE #27 LOT 8 (5532.97 SQ FT)
Census Tract010353
Assessed Land Value$26,171
Assessed Improvement Value$250,497
Assessment Year2025
About this property
Completely remodeled 4-bedroom, 2-bathroom home in a prime location featuring a brand-new modern kitchen with quartz countertops, upgraded bathrooms, a spacious 2-car garage, and a large backyard perfect for entertaining. This move-in-ready home offers stylish finishes throughout and is conveniently located near shopping, top-rated schools, parks, and easy freeway access—don't miss this incredible opportunity!
Investor Tools
$276,668
Estimated Property Value
$180,419Estimated Mortgage Balance
$96,249Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,660 /month
Positive
Cash Flow Estimate:
$553 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$487/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,463
$276,668
2025
$26,171
$250,497
$276,668
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,463
$276,668
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zillow Home Loans Llc
Conventional
$184,500
No
First
Feb 21, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$180,419
$96,249
34%
65%
$1,107/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,107/mo
+$973/mo
9.0%
