$167,992
NAL Estimated Property Value3584 Waterspring Ln, El Paso, TX, 79936
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
FlooringCarpet, Tile
Exterior
Lot Size2,000 sqft
Building Information
Year Built2002
Roof Type104
Land Information
APNO101-999-0030-8200
Lot Number82
SubdivisionOasis Ranch
Land UseResidential
Legal Description3 OASIS RANCH LOT 82 (2000.00 SQ FT)
Census Tract010311
Assessed Land Value$23,540
Assessed Improvement Value$144,452
Assessment Year2025
Investor Tools
$167,992
Estimated Property Value
$105,292Estimated Mortgage Balance
$62,700Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,008 /month
Positive
Cash Flow Estimate:
$336 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$390/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,837
$167,992
2025
$23,540
$144,452
$167,992
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,837
$167,992
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$112,000
No
First
Feb 8, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,292
$62,700
37%
63%
$672/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$672/mo
+$948/mo
11.6%
