Last 24 Hours
$274,000
NAL Estimated Property Value3760 Model Ln, El Paso, TX, 79938
Off Market
3 Beds
2 Bath
1,565 Sq Ft
$176.96 / sqft
Built in 2025Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms 2AppliancesDishwasher, Disposal, Free-Standing Gas Oven, Gas Water Heater, Microwave, Refrigerator
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard
Lot Size5,606 sqft
Land Information
APNT287-090-0290-1900
Lot Number19
Land UseVacant Residential
Legal DescriptionBLK 29 TIERRA DEL ESTE #90 LOT 19
Census Tract010358
Assessed Land Value$61,276
Assessment Year2025
Investor Tools
$274,000
Estimated Property Value
$267,550Estimated Mortgage Balance
$6,450Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,662 /month
Positive
Cash Flow Estimate:
$554 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$114/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$61,276
2025
$61,276
N/A
$61,276
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$61,276
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$271,932
Yes
First
Jun 30, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$267,550
$6,450
2%
98%
$1,631/mo
12.4%