$153,789
NAL Estimated Property Value3104 Wayside Street A, El Paso, TX, 79936
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesRange, Dishwasher, Disposal, Free-Standing Gas Oven, Range Hood
FlooringTerrazzo, Tile
Exterior
Lot Size3,580 sqft
Building Information
Year Built1982
Stories1
Roof Type106
Garage Spaces1
Land Information
APNI900-999-0030-2100
SubdivisionIvanhoe
Land UseCommercial
Legal Description3 IVANHOE NLY 29.83 FT OF 6 3579.60 SQ FT
Census Tract010312
Assessed Land Value$30,176
Assessed Improvement Value$123,613
Assessment Year2025
About this property
3 bedroom, 2 bath unit close to schools, shopping and dining. Kitchen with free standing gas range and plenty of cabinets. Living room with fireplace and access to walled backyard with gate access and storage area.
Investor Tools
$153,789
Estimated Property Value
$91,868Estimated Mortgage Balance
$61,921Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$923 /month
Positive
Cash Flow Estimate:
$308 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$153/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,067
$153,789
2025
$30,176
$123,613
$153,789
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,067
$153,789
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$92,000
No
First
Apr 21, 2026
May 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,868
$61,921
40%
60%
$552/mo
