$211,000
NAL Estimated Property Value4537 Hugo Reyes Dr, El Paso, TX, 79938
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Microwave, Refrigerator
FlooringTile
Exterior
Lot Size4,938 sqft
Building Information
Year Built2010
Roof Type105
Garage Spaces1
Land Information
APNT820-999-0060-3400
Lot Number34
SubdivisionTres Suenos #1
Land UseResidential
Legal Description6 TRES SUENOS #3 AMENDING LOT 34 (4938.00 SQ FT)
Census Tract010358
Assessed Land Value$22,814
Assessed Improvement Value$187,698
Assessment Year2025
About this property
Charming single-story home ready for immediate move-in! This property boasts newly installed, stunning laminate wood flooring throughout the living room and all 4 bedrooms. It also features 2 full bathrooms and a spacious kitchen with stainless steel appliances, a kitchen island, pantry, and a cozy breakfast area. Conveniently located near schools, parks, entertainment options, and a hospital!
Investor Tools
$211,000
Estimated Property Value
$148,332Estimated Mortgage Balance
$62,668Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,266 /month
Positive
Cash Flow Estimate:
$422 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$539/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,418
$210,512
2025
$22,814
$187,698
$210,512
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,418
$210,512
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$163,680
Yes
First
Jun 11, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$148,332
$62,668
29%
70%
$982/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
$982/mo
+$718/mo
9.7%
