1view

Owner Contacts

$424,000

NAL Estimated Property Value

1403 Franklin Dell, El Paso, TX, 79912

Off Market

3 Beds

3 Bath

2,106 Sq Ft

Single Family Residence

Built in 2010

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Forced Air Unit

Cooling

AppliancesDishwasher, Disposal, Free-Standing Gas Oven, Microwave, Refrigerator

FlooringTile, Carpet

Exterior

Private Pool

Lot Size7,082 sqft

Building Information

Year Built2010

Roof Type104

Garage Spaces2

Land Information

APNF609-999-0390-0500

Lot Number5

SubdivisionFranklin Hills #6

Land UseResidential

Legal Description39 FRANKLIN HILLS #9 LOT 5 (7082.00 SQ FT)

Census Tract010213

Assessed Land Value$74,683

Assessed Improvement Value$337,388

Assessment Year2025

About this property

Enjoy the spectacular West El Paso views from your outdoor patio. This home features Open floor plan sports a gourmet kitchen with loads of cabinets, large working island, granite counter-tops, wine fridge & large pantry. The adjoining breakfast area and fam room looks onto the covered patio and refreshing pool with hot tub. Three bedrooms and three bathrooms. (2 of the bedrooms with bathrooms) Refrigerated air. Cul-de-sac street with stunning views of the mountains. This listing is submitted subject to errors, omissions or change without notice. Potential buyer needs to verify schools. Tenant occupied until June 15-25

Investor Tools

$424,000

Estimated Property Value

$371,142Estimated Mortgage Balance

$52,858Estimated Equity

12% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,670 /month

Positive

Cash Flow Estimate:

$890 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,128/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,421

$412,071

2025

$74,683

$337,388

$412,071

Tax History

Year

Tax Paid

Assessed Value

2024

$11,421

$412,071

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

American Pacific Mortgage Corp

$376,650

Yes

First

Jul 2, 2025

Aug 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$371,142

$52,858

12%

88%

$2,259/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,600/mo

$2,259/mo

$-659/mo

4.5%

Learn About the Market: Opportunity in El Paso

Explore

El Paso

El Paso is one of Texas’ most unique housing markets, combining affordability, military employment, international trade, and a strong regional identity. Located on the U.S.–Mexico border, the city serves as a major center for logistics, healthcare, education, manufacturing, and defense-related industries.

The city’s housing market is supported by the presence of Fort Bliss, one of the largest military installations in the United States. Compared to many other Texas metros, El Paso offers relatively affordable homeownership opportunities while maintaining stable demand from local residents, military personnel, and investors.

Explore This Area