$278,148
NAL Estimated Property Value3657 Surmise St, El Paso, TX, 79938
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Gas Oven, Gas Water Heater, Microwave, Refrigerator
FlooringTile, Carpet
Exterior
Lot Size6,039 sqft
Building Information
Year Built2021
Roof Type106
Garage Spaces2
Land Information
APNT287-085-0030-1500
Lot Number15
SubdivisionTierra Del Este #85
Land UseResidential
Legal DescriptionBLK 3 TIERRA DEL ESTE #85 LOT 15
Census Tract010369
Assessed Land Value$39,375
Assessed Improvement Value$238,773
Assessment Year2025
About this property
Discover this charming 3-bedroom, 2-bathroom home boasting over 1,700 sqft of living space in a thriving neighborhood! Perfectly located, this home offers convenience at every turn—top-rated schools, vibrant entertainment options, and top-notch medical facilities are just minutes away. Whether you're looking for comfort, style, or accessibility, this property has it all. Don't miss your chance to own a home in an area that's growing fast and full of opportunity! Home has an assumable loan for low interest rate!
Investor Tools
$278,148
Estimated Property Value
$219,949Estimated Mortgage Balance
$58,199Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,669 /month
Positive
Cash Flow Estimate:
$556 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$454/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$278,148
2025
$39,375
$238,773
$278,148
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$278,148
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocky Mountain Mortgage Company Inc
Conventional
$240,405
No
First
Nov 24, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,949
$58,199
20%
79%
$1,442/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$1,442/mo
+$258/mo
7.3%
