$274,000
NAL Estimated Property Value12881 CRYSTAL DOWNS Court, El Paso, TX, 79928
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Gas Water Heater, Refrigerator, Washer
FlooringTile, Carpet
Exterior
Exterior FeaturesBack Yard Access
Lot Size5,543 sqft
Land Information
APNE743-004-0080-0500
Lot Number5
SubdivisionEmerald Heights #4
Land UseVacant Residential Inventory Discount
Legal DescriptionBLK 8 EMERALD HEIGHTS #4 LOT 5
Census Tract010362
Assessed Land Value$32,715
Assessment Year2025
About this property
THE CHRISTOPHER OFFERS A SPACIOUS OPEN LIVING AREA AND A MASTER BEDROOM W/ A SIITING AREA, FULL KITCHEN STAINLESS STEEL APPLIANCES PLUS A WSHER AND DRYER
Investor Tools
$274,000
Estimated Property Value
$271,541Estimated Mortgage Balance
$2,459Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$187/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$871
$32,715
2025
$32,715
N/A
$32,715
No
Tax History
Year
Tax Paid
Assessed Value
2024
$871
$32,715
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Patriot Mortgage Co
Fha
$271,932
Yes
First
Apr 6, 2026
May 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,541
$2,459
0%
99%
$1,631/mo
