$313,000
NAL Estimated Property Value13416 Highworth Drive, El Paso, TX, 79928
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Microwave, Refrigerator, Tankless Water Heater
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size4,935 sqft
Building Information
Year Built2024
Roof Type105
Garage Spaces420
Land Information
APNP086-003-0170-0300
Lot Number3
SubdivisionPainted Sky At Mission Ridge #3
Land UseResidential
Legal DescriptionBLK 17 PAINTED SKY AT MISSION RIDGE #3 LOT 3
Census Tract010370
Assessed Land Value$18,400
Assessed Improvement Value$140,689
Assessment Year2025
About this property
Enjoy quiet suburban living just minutes away from city amenities in the two-story Allyson II floor plan by Edward's Homes. On the first floor, the large kitchen with stainless steel Whirlpool appliances flows directly into the spacious dining and living areas. The master suite, with walk-in closet, is located downstairs for privacy. Upstairs, the 3 additional bedrooms and multi function loft space provide room for any family.
Investor Tools
$313,000
Estimated Property Value
$313,445Estimated Mortgage Balance
$313,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$171/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$490
$159,089
2025
$18,400
$140,689
$159,089
No
Tax History
Year
Tax Paid
Assessed Value
2024
$490
$159,089
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocky Mountain Mortgage Co
Fha
$319,063
Yes
First
May 1, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$313,445
N/A
0%
100%
$1,913/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,913/mo
$-423/mo
5.7%
