$224,000
NAL Estimated Property Value3604 Angel Face Dr, El Paso, TX, 79936
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesFree-Standing Gas Oven
FlooringTerrazzo
Exterior
Exterior FeaturesSee Remarks
Lot Size4,511 sqft
Building Information
Year Built2003
Stories1
Roof Type105
Garage Spaces2
Land Information
APNL478-999-0130-0200
Lot Number2
SubdivisionLoma Linda #1 (2nd Amending)
Land UseResidential
Legal Description13 LOMA LINDA #3 LOT 2 (4510.75 SQ FT)
Census Tract010322
Assessed Land Value$18,178
Assessed Improvement Value$170,274
Assessment Year2025
About this property
:FULLY RENOVATED HOME NESTLED ON THE EASTSIDE OF EL PASO. THIS HOUSE IS ENVIRONMENTALLY CONTROLLED BY A CONVERTED REFRIGERATED AC UNIT. FLOORS ARE OF TRENDY TILE THROUGH OUT THE HOME. MODERN DOORS AND DRAWERS INSTALLED AT EVERY JUNCTURE. KITCHEN AND BATHROOM COUNTERTOPS ARE ADORNED WITH GRANITE. UPDATED AND REMODELED BATHS TO INCLUDE A WALK-IN SHOWER WITH SPA ROCK FLOORING. SOUTHWEST LANDSCAPING WITH MANICURED SYNTHETIC GRASS IN THE FRONT. HIGH PRIVACY WALLS AND A PERGULA IN THE BACK.
Investor Tools
$224,000
Estimated Property Value
$147,583Estimated Mortgage Balance
$76,417Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,356 /month
Positive
Cash Flow Estimate:
$452 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$498/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,851
$188,452
2025
$18,178
$170,274
$188,452
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,851
$188,452
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Raiz Fcu
Conventional
$150,000
No
First
Jun 18, 2025
Jul 2040
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$147,583
$76,417
34%
66%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$900/mo
+$720/mo
8.7%
