$293,660
NAL Estimated Property Value3505 Tierra Bahia Dr, El Paso, TX, 79938
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringTile, Carpet
Exterior
Exterior FeaturesBalcony
Lot Size7,489 sqft
Building Information
Year Built2006
Roof Type105
Garage Spaces2
Land Information
APNT287-999-1280-3400
Lot Number34
SubdivisionTierra Del Este Unit 31
Land UseResidential
Legal Description128 TIERRA DEL ESTE #31 (AMENDING)LOT 34 (7489.43 SQ FT)
Census Tract010353
Assessed Land Value$32,729
Assessed Improvement Value$260,931
Assessment Year2025
About this property
Paid-off solar panels offer energy savings and peace of mind! El Paso gem features a spacious, well-kept backyard—perfect for relaxing or entertaining. Inside, enjoy an open layout filled with natural light and a **versatile loft** ideal for a home office or playroom. Conveniently located near top-rated schools, shopping, and major roads, this home offers comfort and convenience in a family-friendly neighborhood. Don't miss out—schedule your tour today!
Investor Tools
$293,660
Estimated Property Value
$114,165Estimated Mortgage Balance
$179,495Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,762 /month
Positive
Cash Flow Estimate:
$587 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$558/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,230
$293,660
2025
$32,729
$260,931
$293,660
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,230
$293,660
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Inc
Fha
$142,978
Yes
First
Oct 21, 2016
Nov 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,165
$179,495
61%
39%
$858/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$858/mo
+$842/mo
6.9%
