$239,522
NAL Estimated Property Value3417 Blazon Gold Way, El Paso, TX, 79936
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Gas Water Heater, Refrigerator
FlooringTile
Exterior
Lot Size6,077 sqft
Building Information
Year Built2000
Stories1
Roof Type106
Garage Spaces2
Land Information
APNV927-999-0390-5800
Lot Number58
SubdivisionVista Real #3
Land UseResidential
Legal Description39 VISTA REAL #3 LOT 58 (6077.22 SQ FT)
Census Tract010350
Assessed Land Value$21,884
Assessed Improvement Value$217,638
Assessment Year2025
About this property
Take advantage of this cozy home located in a cul-de-sac with large backyard and centralized east side living. Minutes away from two crossroad freeways, shopping, entertainment, and dinning. Great for first time home buyers.
Investor Tools
$239,522
Estimated Property Value
$237,543Estimated Mortgage Balance
$1,979Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,440 /month
Positive
Cash Flow Estimate:
$480 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$476/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,512
$239,522
2025
$21,884
$217,638
$239,522
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,512
$239,522
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas State Affordable Hsng Corp
Stand Alone Second / Subordinate Position
$8,444
No
First
Aug 18, 2023
Aug 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,543
$1,979
0%
99%
$1,436/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,980/mo
$1,436/mo
+$544/mo
9.9%
