$354,000
NAL Estimated Property Value12928 Shawbury Dr, El Paso, TX, 79928
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
FlooringSee Remarks
Exterior
Lot Size7,286 sqft
Building Information
Year Built2024
Garage Spaces420
Land Information
APNH610-000-0480-1200
Lot Number12
SubdivisionHillside Park At Mission Ridge #5
Land UseSingle Family Residence
Legal DescriptionBLK 48 HILLSIDE PARK AT MISSION RIDGE #5 LOT 12
Census Tract010370
Assessed Land Value$62,004
Assessed Improvement Value$263,493
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
$354,000
Estimated Property Value
$300,487Estimated Mortgage Balance
$53,513Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,124 /month
Positive
Cash Flow Estimate:
$708 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$219/month
$720/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$858
$325,497
2025
$62,004
$263,493
$325,497
No
Tax History
Year
Tax Paid
Assessed Value
2024
$858
$325,497
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Fha
$309,210
Yes
First
Oct 23, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$300,487
$53,513
15%
85%
$1,854/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$2,574/mo
$-754/mo
6.2%
