$217,008
NAL Estimated Property Value513 Bogota Pl, El Paso, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Microwave, Refrigerator, Water Softener Owned
FlooringTile, Carpet
Exterior
Exterior FeaturesBack Yard Access
Lot Size9,237 sqft
Building Information
Year Built2012
Roof Type105
Garage Spaces1
Land Information
APNE747-001-0050-1400
Lot Number14
SubdivisionEmerald Pass #1
Land UseResidential
Legal DescriptionBLK 5 EMERALD PASS #1 LOT 14
Census Tract010363
Assessed Land Value$33,807
Assessed Improvement Value$183,201
Assessment Year2025
About this property
Welcome to your dream home! Nestled on a spacious 9,000 square foot lot, this beautifully maintained 3-bedroom, 2-bath residence offers comfort, flexibility, and room to grow. Inside, you'll find a bright and open floor plan featuring a generous living area, a spacious kitchen with ample cabinet space. The versatile flex room can be used for a home office or even a kids play room.
Investor Tools
$217,008
Estimated Property Value
$211,791Estimated Mortgage Balance
$5,217Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,313 /month
Positive
Cash Flow Estimate:
$438 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$426/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,029
$217,008
2025
$33,807
$183,201
$217,008
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,029
$217,008
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Fha
$214,934
Yes
First
Jul 11, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$211,791
$5,217
2%
98%
$1,289/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,289/mo
+$201/mo
8.2%
