$713,000
NAL Estimated Property Value5051 Montoya Dr, El Paso, TX, 79922
$829,015 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesRange, Built-In Gas Oven, Disposal, Double Oven, Gas Cooktop, Gas Water Heater, Microwave, Range Hood
FlooringTile
Exterior
Exterior FeaturesRV Hookup, Electric Grill
Lot Size23,156 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APNW837-999-0010-0100
Lot Number1
SubdivisionWoodland Vista Estates
Land UseResidential
Legal Description1 WOODLAND VISTA ESTATES LOT 1
Census Tract001302
Assessed Land Value$93,531
Assessed Improvement Value$406,459
Assessment Year2025
About this property
Welcome to this charming ranch-home in the heart of the Upper Valley. Offering 5 comfortable bedrooms, multiple common areas, plus a detached 760sf Guest House. The sprawling backyard has plenty of room for additional landscape, gardens and pool. Unassuming, this property delivers a great living and entertaining environment that is ready to enjoy for years to come.
Investor Tools
$713,000
Estimated Property Value
$252,828Estimated Mortgage Balance
$460,172Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$829,015
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,650 /month
Positive
Cash Flow Estimate:
$1,550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,159/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,348
$499,990
2025
$93,531
$406,459
$499,990
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,348
$499,990
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gateway First Bank
Stand Alone First / Home Equity First Lien
$284,000
No
First
Sep 22, 2020
Oct 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$252,828
$460,172
64%
35%
$1,703/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$1,703/mo
+$167/mo
3.1%
