$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
AppliancesDishwasher, Disposal, Dryer, Gas Water Heater, Microwave, Washer
FlooringCeramic Tile, Tile
Exterior
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%
