$456,000
NAL Estimated Property Value1735 Larkleby St, El Paso, TX, 79911
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Gas Water Heater, Microwave, Refrigerator, Tankless Water Heater
FlooringTile, Carpet
Exterior
Lot Size7,054 sqft
Building Information
Year Built2018
Roof Type104
Garage Spaces2
Land Information
APNC539-999-0070-0100
Lot Number1
SubdivisionCimarron Canyon #1
Land UseResidential
Legal DescriptionBLK 7 CIMARRON CANYON #1 LOT 1
Census Tract010226
Assessed Land Value$88,034
Assessed Improvement Value$353,207
Assessment Year2025
About this property
Situated on a premium lot in the newly developed Cimarron Canyon neighborhood, is this well designed 4 bedroom abode. Intentional with a comfortable family room, chef's kitchen and proper dining area, the common areas are easy to enjoy. The bedrooms are well sized and located through the home. Outside, the backyard offers a elevated and panoramic view of the West El Paso Valley and Franklin Mountain Range. This home and location is the epitome of desert living with great retail and hiking trails minutes away. In excellent, move-in ready condition.
Investor Tools
$456,000
Estimated Property Value
$340,890Estimated Mortgage Balance
$115,110Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,736 /month
Positive
Cash Flow Estimate:
$912 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$907/month
$125/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,603
$441,241
2025
$88,034
$353,207
$441,241
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,603
$441,241
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Empire Of America Corporation
Conventional
$347,000
No
First
May 8, 2025
Jun 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$340,890
$115,110
25%
75%
$2,081/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,500/mo
$2,206/mo
+$294/mo
6.6%
