$210,000
NAL Estimated Property Value1771 Susan Edge Pl, El Paso, TX, 79936
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDryer, Fan Hood, Free-Standing Gas Oven, Refrigerator, Washer
FlooringTile
Exterior
Exterior FeaturesWalled Front, Walled Backyard, Back Yard Access
Lot Size4,418 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Land Information
APNV893-999-3820-1800
Lot Number18
SubdivisionVista Del Sol #65
Land UseResidential
Legal Description382 VISTA DEL SOL #65 LOT 18
Census Tract004320
Assessed Land Value$16,301
Assessed Improvement Value$140,758
Assessment Year2025
About this property
Great starter home! 3 bedrooms with 2 baths. Kitchen recently updated. Roof replaced approx. 1 year ago. Home has also been upgraded to refrigerated air. Not to mention the beautiful back yard ready for all your family gatherings.
Investor Tools
$210,000
Estimated Property Value
$199,697Estimated Mortgage Balance
$10,303Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,260 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$218/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,569
$157,059
2025
$16,301
$140,758
$157,059
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,569
$157,059
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Change Lending Llc
Fha
$202,661
Yes
First
Jul 2, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$199,697
$10,303
4%
95%
$1,216/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,216/mo
+$404/mo
9.3%
