$149,000
NAL Estimated Property Value2205 King James Pl, El Paso, TX, 79903
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesFree-Standing Gas Oven, Microwave, Refrigerator
FlooringWood
Exterior
Exterior FeaturesBack Yard Access
Lot Size3,510 sqft
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR038-999-0010-1250
Lot Number12
SubdivisionRadford Terrace
Land UseResidential
Legal Description1 RADFORD TERRACE S 35.10 FT OF LOT 12 (3510 SQ FT)
Census Tract002500
Assessed Land Value$30,677
Assessed Improvement Value$115,269
Assessment Year2025
About this property
This cozy, pet-friendly beautifully maintained centrally located home features 2 bedrooms, 2 baths, an open floor plan, hardwood floors, and a single-attached garage. Located just east of US54, this home offers easy access to I10, Fort Bliss, WBAMC, and a range of shopping and entertainment opportunities.
Investor Tools
$149,000
Estimated Property Value
$56,170Estimated Mortgage Balance
$92,830Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,035 /month
Positive
Cash Flow Estimate:
$345 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$205/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,716
$145,946
2025
$30,677
$115,269
$145,946
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,716
$145,946
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$91,575
Yes
First
May 12, 2010
Jun 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$56,170
$92,830
62%
38%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,361/mo
N/A
+$1,361/mo
11.0%
