Last 24 Hours
$188,000
NAL Estimated Property Value304 Dolan St, El Paso, TX, 79905
Off Market
4 Beds
1 Bath
1,368 Sq Ft
Single Family Residence
Built in 1924Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 1
Garage Available
HeatingFlooringHardwood
Exterior
Private PoolLot Size6,000 sqft
Building Information
Year Built1924
Stories1
Roof Type106
Land Information
APNP573-999-0040-0600
SubdivisionPasadena
Land UseResidential
Legal Description4 PASADENA 3 & 4 (6000 SQ FT)
Census Tract003000
Assessed Land Value$30,888
Assessed Improvement Value$123,084
Assessment Year2025
About this property
Cozy home located centrally located to Hospital, shopping centers, post office and park. property has 4 rooms, living room and utility room with washer and dryer connections. This home has been remodeled and new refrigerated air intalled Nov. 2024.
Investor Tools
$188,000
Estimated Property Value
$176,883Estimated Mortgage Balance
$11,117Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,128 /month
Positive
Cash Flow Estimate:
$376 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$390/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,738
$153,972
2025
$30,888
$123,084
$153,972
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,738
$153,972
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Texas
Fha
$171,830
Yes
First
Oct 10, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,883
$11,117
5%
94%
$1,073/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$977/mo
$1,073/mo
$-96/mo
6.2%
12.4%