$320,000
NAL Estimated Property Value13051 Cleethorpes St, El Paso, TX, 79928
Off Market
Property Lead Type:
Absentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Range Hood, Refrigerator, Tankless Water Heater, Vented Exhaust Fan
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size6,300 sqft
Building Information
Year Built2022
Roof Type106
Garage Spaces2
Land Information
APNP691-000-0720-1400
Lot Number14
SubdivisionPeyton Estates #8
Land UseResidential
Legal DescriptionBLK 72 PEYTON ESTATES #8 LOT 14
Census Tract010362
Assessed Land Value$34,083
Assessed Improvement Value$253,672
Assessment Year2025
About this property
MOVE-IN READY, home is immaculate. Come out & see! Home is vacant on lockbox. Floor plan Toluca 1918, features 4 Bedrooms, 2.5 Bath, Utility Room, Foyer, Spacious Master Suite. Energy advantage package is designed to reduce energy consumption by 40% exceeding energy star ratings
Investor Tools
$320,000
Estimated Property Value
$307,462Estimated Mortgage Balance
$12,538Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$757/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,487
$287,755
2025
$34,083
$253,672
$287,755
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,487
$287,755
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Portfolio Mortgage Corp
Conventional
$313,452
No
First
Apr 3, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,462
$12,538
3%
96%
$1,880/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,880/mo
$-60/mo
6.8%
