$174,000
NAL Estimated Property Value1809 Villa Santos Cir, El Paso, TX, 79935
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesFree-Standing Electric Oven
FlooringTile, Laminate
Exterior
Exterior FeaturesBalcony
Lot Size2,750 sqft
Building Information
Year Built1982
Roof Type106
Garage Spaces1
Land Information
APNV893-999-0320-8400
SubdivisionVista Del Sol #6
Land UseResidential
Legal Description32 VISTA DEL SOL #6 REPLAT A E 14.16 FT OF 34 & W 10.84 FT OF 35
Census Tract004312
Assessed Land Value$15,813
Assessed Improvement Value$124,264
Assessment Year2025
About this property
Great starting recently remodeled 2 bedroom, 2.5 bathroom townhome now ready for a new owner. This spacious recently painted home has a one car garage, refrigerated air and a private backyard.
Investor Tools
$174,000
Estimated Property Value
$169,543Estimated Mortgage Balance
$4,457Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,044 /month
Positive
Cash Flow Estimate:
$348 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$366/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,526
$140,077
2025
$15,813
$124,264
$140,077
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,526
$140,077
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$172,320
Yes
First
Jun 2, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,543
$4,457
2%
97%
$1,034/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$977/mo
$1,034/mo
$-57/mo
6.7%
