$193,000
NAL Estimated Property Value4660 BEACHAM Street, El Paso, TX, 79938
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Fan Hood, Microwave, Range Hood, Refrigerator, Water Softener Owned
FlooringTile
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size4,287 sqft
Building Information
Year Built2011
Roof Type105
Garage Spaces1
Land Information
APNT820-999-0140-1900
Lot Number19
SubdivisionTres Suenos #1
Land UseResidential
Legal Description14 TRES SUENOS #4 AMENDING LOT 19 (4287.00 SQ FT)
Census Tract010358
Assessed Land Value$20,706
Assessed Improvement Value$146,959
Assessment Year2025
About this property
Beautifully maintained Eastside home with 3 bedrooms, 2 bathrooms, landscaped backyard, and low maintenance front yard. Refrigerated air and a PAID OFF water filtration system. Call for showing.
Investor Tools
$193,000
Estimated Property Value
$63,636Estimated Mortgage Balance
$129,364Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,170 /month
Positive
Cash Flow Estimate:
$390 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$277/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,363
$167,665
2025
$20,706
$146,959
$167,665
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,363
$167,665
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Patriot Mortgage Co
Fha
$97,415
Yes
First
Aug 25, 2011
Sep 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$63,636
$129,364
67%
33%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,700/mo
N/A
+$1,700/mo
10.6%
