$247,000
NAL Estimated Property Value12828 GIOVANNI GRAJEDA Avenue, El Paso, TX, 79928
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesWater Heater, Dishwasher, Disposal, Dryer, Refrigerator, Washer
FlooringTile, Carpet
Exterior
Lot Size5,593 sqft
Land Information
APNE743-004-0020-0800
Lot Number8
SubdivisionEmerald Heights #4
Land UseVacant Residential Inventory Discount
Legal DescriptionBLK 2 EMERALD HEIGHTS #4 LOT 8
Census Tract010362
Assessed Land Value$32,894
Assessment Year2025
Investor Tools
$247,000
Estimated Property Value
$245,229Estimated Mortgage Balance
$1,771Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,512 /month
Positive
Cash Flow Estimate:
$504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$176/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$876
$32,894
2025
$32,894
N/A
$32,894
No
Tax History
Year
Tax Paid
Assessed Value
2024
$876
$32,894
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Patriot Mortgage Co
Fha
$247,385
Yes
First
Nov 4, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,229
$1,771
0%
99%
$1,484/mo
