$259,000
13159 EMERALD ISLE Street, El Paso, TX, 79928
Pending
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Free-Standing Gas Oven, Gas Cooktop, Microwave, Refrigerator
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard
Lot Size4,935 sqft
Building Information
Year Built2022
Roof Type106
Garage Spaces1
Land Information
APNP691-000-0580-0800
Lot Number8
SubdivisionPeyton Estates #7
Land UseResidential
Legal DescriptionBLK 58 PEYTON ESTATES #7 LOT 8
Census Tract010362
Assessed Land Value$28,278
Assessed Improvement Value$215,724
Assessment Year2025
About this property
Modern 4 bedroom 2 bathroom home with ample natural light and an open floorplan. Beautiful kitchen includes recessed lighting, a kitchen island, granite countertops and a pantry. The Ulitity Room includes cabinet space. The bathrooms are gorgeous with granite and tile. Vivint Equipment to convey with purchase. NOTE backyard lanscaping to be installed with artificial turf this week.
Investor Tools
$253,391Estimated Mortgage Balance
$2,609Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,554 /month
Positive
Cash Flow Estimate:
$518 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$673/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,798
$244,002
2025
$28,278
$215,724
$244,002
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,798
$244,002
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Va
$268,603
Yes
First
Apr 21, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,391
$2,609
1%
99%
$1,611/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,611/mo
+$209/mo
8.5%
