$257,000
NAL Estimated Property Value253 Staffs Way, El Paso, TX, 79928
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Exhaust Fan, Gas Water Heater, Microwave
FlooringTile
Exterior
Lot Size5,040 sqft
Building Information
Year Built2022
Roof Type106
Garage Spaces2
Land Information
APNP691-000-0480-2000
Lot Number20
SubdivisionPeyton Estates #7
Land UseResidential
Legal DescriptionBLK 48 PEYTON ESTATES #7 LOT 20
Census Tract010362
Assessed Land Value$28,627
Assessed Improvement Value$197,866
Assessment Year2025
About this property
You will enjoy features such as soft close cabinets, tile throughout, high ceilings, 8 ft sliding glass back door. Make this house your home this summer... you'll love the quaint spaces this plan has to offer. From the gourmet kitchen to the irrigated sod.. you're going to love calling this property HOME.
Investor Tools
$257,000
Estimated Property Value
$189,314Estimated Mortgage Balance
$67,686Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,601 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$633/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,305
$226,493
2025
$28,627
$197,866
$226,493
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,305
$226,493
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$199,992
No
First
Jun 6, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,314
$67,686
26%
74%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,200/mo
+$620/mo
8.5%
