$221,000
NAL Estimated Property Value2604 Steffi Graf Dr Ste Ffi, El Paso, TX, 79938
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesFree-Standing Gas Oven, Gas Water Heater, Microwave, Refrigerator
FlooringCeramic Tile, Carpet
Exterior
Lot Size5,078 sqft
Building Information
Year Built2011
Roof Type105
Garage Spaces1
Land Information
APNT287-999-2520-0720
Lot Number72
SubdivisionTierra Del Este #63
Land UseResidential
Legal DescriptionBLK 252 TIERRA DEL ESTE #63 LOT 72
Census Tract010368
Assessed Land Value$26,052
Assessed Improvement Value$189,155
Assessment Year2025
About this property
Excellent single story home move in ready features 3 great size bedrooms, Main bedroom has a walk in closet.2 full bathrooms, open concept, refrigerated air, easy maintenance. Located in a desirable area with easy access to major streets, stores and restaurants. Make this your new home.
Investor Tools
$221,000
Estimated Property Value
$127,571Estimated Mortgage Balance
$93,429Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,326 /month
Positive
Cash Flow Estimate:
$442 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$385/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,515
$215,207
2025
$26,052
$189,155
$215,207
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,515
$215,207
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security Service Fcu
Conventional
$140,500
No
First
Jul 6, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$127,571
$93,429
42%
58%
$843/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$843/mo
+$857/mo
9.2%
