$306,000
NAL Estimated Property Value12904 Shawbury Drive, El Paso, TX, 79928
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesSee Remarks
FlooringSee Remarks
Exterior
Exterior FeaturesSee Remarks
Lot Size6,098 sqft
Building Information
Year Built2024
Garage Spaces438
Land Information
APNH610-000-0480-0600
Lot Number6
SubdivisionHillside Park At Mission Ridge #5
Land UseSingle Family Residence
Legal DescriptionBLK 48 HILLSIDE PARK AT MISSION RIDGE #5 LOT 6
Census Tract010370
Assessed Land Value$55,370
Assessed Improvement Value$38,741
Assessment Year2025
About this property
Introducing a stunning Tuscan-style home located in an HOA community. This spacious property features four bedrooms, two bathrooms, and a two-car garage. With a total of 1900 square feet, there is ample space for comfortable living. Whether you're looking for a cozy family home or a functional workspace, this property is perfect for you!
Investor Tools
$306,000
Estimated Property Value
$622,616Estimated Mortgage Balance
$306,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,938 /month
Positive
Cash Flow Estimate:
$646 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$191/month
$720/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$767
$94,111
2025
$55,370
$38,741
$94,111
No
Tax History
Year
Tax Paid
Assessed Value
2024
$767
$94,111
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Fha
$312,205
Yes
First
May 29, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$622,616
N/A
0%
203%
$3,801/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$4,521/mo
$-2,701/mo
7.1%
