Last 24 Hours
$201,200
NAL Estimated Property Value1909-1913 E Yandell Drive, El Paso, TX, 79903
Off Market
Commercial
— Beds
— Bath
2,612 Sq FtHighlights
Interior
Bedrooms —
Bathrooms —
Heating Forced Air Unit
CoolingExterior
Lot Size6,750 sqft
Building Information
Year Built1952
Stories1
Roof Type172
Land Information
APNC849-999-0130-2200
SubdivisionCotton
Land UseCommercial
Legal Description13 COTTON 8 & E 1/2 OF 7 & W 18.75 FT OF 9 (6750.00 SQ FT)
Census Tract002300
Assessed Land Value$36,045
Assessed Improvement Value$165,155
Assessment Year2025
About this property
Fully Occupied with long term tenants, great commericial investment opportunity. Located off I-10. 1909 has Evaporative Air plus a mini-split, 1911 and 1913 have Refrigerated Air. 1909 rents for $825 per month, 1911 rents for $945 per month and 1913 rents for $850 per month. Units 1911 and 1913 have photos displayed, no photos available for 1909. Seller Financing considered with $50,000 down payment. Rent Rolls and Expense Report proviced up on request.
Investor Tools
$201,200
Estimated Property Value
$0Estimated Mortgage Balance
$201,200Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,950 /month
Positive
Cash Flow Estimate:
$650 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,223
$201,200
2025
$36,045
$165,155
$201,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,223
$201,200
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$201,200
100%
0%
$0/mo
12.4%