$260,417
NAL Estimated Property Value3309 Nevil Shed St, El Paso, TX, 79938
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Oven, Dishwasher, Microwave, Refrigerator
FlooringTile, Carpet
Exterior
Lot Size5,258 sqft
Building Information
Year Built2016
Roof Type106
Garage Spaces1
Land Information
APNT287-999-4120-2000
Lot Number20
SubdivisionTierra Del Este #71
Land UseResidential
Legal DescriptionBLK 412 TIERRA DEL ESTE #71 LOT 20
Census Tract010369
Assessed Land Value$28,919
Assessed Improvement Value$231,498
Assessment Year2025
About this property
Step into this beautiful semi-custom home complete with wood shutters, an open lay out and modern finishes through out. This home features a custom dual rain fall shower head, jetted tub, 10 foot ceilings and a fireplace in the living room great for family gatherings. Schedule your showing today!
Investor Tools
$260,417
Estimated Property Value
$238,187Estimated Mortgage Balance
$22,230Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$574/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,585
$260,417
2025
$28,919
$231,498
$260,417
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,585
$260,417
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nbkc Bank
Conventional
$243,200
No
First
Mar 20, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,187
$22,230
8%
91%
$1,459/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$1,459/mo
+$241/mo
7.8%
