$252,000
NAL Estimated Property Value3313 Edgerock Dr, El Paso, TX, 79935
Off Market
Property Lead Type:
BankruptcyAuctionAbsentee Owner
Highlights
Interior
AppliancesRefrigerator, See Remarks
FlooringTile, See Remarks, Carpet
Exterior
Exterior FeaturesSee Remarks, Courtyard
Lot Size9,532 sqft
Building Information
Year Built1975
Roof Type105
Garage Spaces1
Land Information
APNP654-999-0180-1500
Lot Number8
SubdivisionPebble Hills #2
Land UseResidential
Legal Description18 PEBBLE HILLS #2 LOT 8 (9532 SQ FT)
Census Tract010303
Assessed Land Value$24,413
Assessed Improvement Value$210,284
Assessment Year2025
About this property
Welcome to this Beautiful spacious Tri Level Home that sits on a large lot and features a tranquil established neighborhood, fireplace, flex rooms, a courtyard, double doors, an inviting sun breakfast area and much more! Location is ideal to Fort Bliss, shopping, restaurants, gyms and to any growing family. Property can be modified to accommodate RV parking and multiple vehicles. Schedule your Showing Today!
Investor Tools
$252,000
Estimated Property Value
$237,447Estimated Mortgage Balance
$14,553Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$598/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,921
$234,697
2025
$24,413
$210,284
$234,697
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,921
$234,697
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Freedom Mortgage Corp
Fha
$230,743
Yes
First
Sep 26, 2022
Oct 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,447
$14,553
5%
94%
$1,521/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,361/mo
$1,521/mo
$-160/mo
6.5%
