$300,000
NAL Estimated Property Value51045 Desert Calico Avenue, El Paso, TX, 79934
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Gas Oven, Gas Cooktop, Microwave, Range Hood, Refrigerator
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size5,500 sqft
Building Information
Year Built2024
Roof Type105
Garage Spaces400
Land Information
APNC067-999-015B-0700
Lot Number7
SubdivisionCampo Del Sol #1b
Land UseVacant Residential Inventory Discount
Legal DescriptionBLK 15 CAMPO DEL SOL #1B LOT 7
Census Tract010212
Assessed Land Value$29,801
Assessment Year2025
About this property
Don't miss out on our new Floor Plan Ariana. This roomy home is very family friendly offering right below 1825 square feet of livable space, 4 bedrooms and 3 bathrooms with an open walk thru kitchen with stainless steel appliances and granite counter tops.
Investor Tools
$300,000
Estimated Property Value
$253,068Estimated Mortgage Balance
$46,932Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,974 /month
Positive
Cash Flow Estimate:
$658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$196/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$848
$29,801
2025
$29,801
N/A
$29,801
No
Tax History
Year
Tax Paid
Assessed Value
2024
$848
$29,801
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocky Mountain Mortgage
Fha
$258,394
Yes
First
Mar 31, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,068
$46,932
15%
84%
$1,550/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,210/mo
$1,550/mo
+$660/mo
8.8%
