$296,772
NAL Estimated Property Value13765 Flora Vista Ave Fl Ora, El Paso, TX, 79928
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Gas Oven, Microwave
FlooringTile, Carpet
Exterior
Lot Size6,024 sqft
Building Information
Year Built2022
Roof Type105
Garage Spaces1
Land Information
APNH762-000-0090-2700
Lot Number27
SubdivisionHorizon Town Center #2
Land UseResidential
Legal DescriptionBLK 9 HORIZON TOWN CENTER #2 LOT 27
Census Tract010357
Assessed Land Value$37,048
Assessed Improvement Value$259,724
Assessment Year2025
About this property
This outstanding starter home, a 3-year old Edwards Home residence, offers a highly desirable opportunity for prospective purchasers. Strategically located, it features a spacious open floor plan ideally suited for hosting family gatherings. Notable amenities include 3 bedrooms, 2 full bathrooms, a big yard and a water filtration system.
Investor Tools
$296,772
Estimated Property Value
$235,336Estimated Mortgage Balance
$61,436Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,781 /month
Positive
Cash Flow Estimate:
$594 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$804/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,163
$296,772
2025
$37,048
$259,724
$296,772
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,163
$296,772
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Patriot Mortgage Compnay
Fha
$250,331
Yes
First
Feb 2, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$235,336
$61,436
20%
79%
$1,501/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,501/mo
$-11/mo
6.0%
