$198,000
NAL Estimated Property Value304 Ben Swain Dr, El Paso, TX, 79915
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Gas Cooktop
FlooringTile, Wood, See Remarks
Exterior
Lot Size7,500 sqft
Building Information
Year Built1952
Stories1
Roof Type105
Land Information
APNM452-999-0070-7600
Lot Number27
SubdivisionMillers Lakeside
Land UseResidential
Legal Description7 MILLERS LAKESIDE LOT 27 (7500 SQ FT)
Census Tract003701
Assessed Land Value$33,750
Assessed Improvement Value$127,744
Assessment Year2025
About this property
Charming single-story home offering spacious living with modern touches. Featuring a comfortable layout, well maintained finishes, and a large backyard perfect for gatherings. Conveniently located near schools, shopping, and easy highway access.
Investor Tools
$198,000
Estimated Property Value
$58,518Estimated Mortgage Balance
$139,482Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,200 /month
Positive
Cash Flow Estimate:
$400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$196/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,359
$161,494
2025
$33,750
$127,744
$161,494
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,359
$161,494
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Centex Home Equity Company Llc
Stand Alone First / Home Equity First Lien
$50,000
No
First
May 10, 2005
May 2020
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$58,518
$139,482
70%
30%
$678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$977/mo
$678/mo
+$299/mo
5.9%
