$410,000
NAL Estimated Property Value2228 Sammy Cervantes St, El Paso, TX, 79938
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesSee Remarks
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard
Lot Size6,935 sqft
Building Information
Year Built2022
Roof Type105
Garage Spaces2
Land Information
APNT287-999-5760-0800
Lot Number8
SubdivisionTierra Del Este #83
Land UseResidential
Legal DescriptionBLK 576 TIERRA DEL ESTE #83 LOT 8
Census Tract010369
Assessed Land Value$42,647
Assessed Improvement Value$367,353
Assessment Year2025
About this property
You'll love this spacious 2 story home. This 5 bedroom, 3.5 bathroom home with a 2 car garage will give you over 2800 sq ft of generous, quaint , cozy atmosphere. Spacious living and kitchen area with plenty of cabinet space! This home offers top notch lighting, farm ranch apron sink, pot filler, granite countertops throughout and spray foam insulation, plus much more!
Investor Tools
$410,000
Estimated Property Value
$301,138Estimated Mortgage Balance
$108,862Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$975/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,646
$410,000
2025
$42,647
$367,353
$410,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,646
$410,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Fha
$305,148
Yes
First
Aug 6, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,138
$108,862
26%
73%
$1,830/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,830/mo
+$250/mo
6.1%
