Last 24 Hours
$193,000
NAL Estimated Property Value520 Rose Kennedy Dr, El Paso, TX, 79907
Off Market
3 Beds
2 Bath
1,205 Sq Ft
$151.87 / sqft
Built in 2001Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Heating Forced Air Unit
CoolingAppliancesMicrowave
FlooringTile
Exterior
Exterior FeaturesBack Yard Access
Lot Size4,664 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Land Information
APNK212-999-0120-0200
Lot Number2
SubdivisionKennedy Estates (Amending Plt)
Land UseResidential
Legal Description12 KENNEDY ESTATES (AMENDING PLT) LOT 2 (4664.46 SQ FT)
Census Tract003905
Assessed Land Value$28,640
Assessed Improvement Value$146,844
Assessment Year2025
About this property
Very well maintained and updated home. Newly painted and with new flooring throughout. Home has a nice backyard with a private driveway in back of property. Good access to Zaragoza and the Border Freeway near the Zaragoza Bridge.
Investor Tools
$193,000
Estimated Property Value
$347,252Estimated Mortgage Balance
$193,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,158 /month
Positive
Cash Flow Estimate:
$386 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$447/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,400
$175,484
2025
$28,640
$146,844
$175,484
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,400
$175,484
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$176,738
Yes
First
May 13, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$347,252
N/A
0%
180%
$2,120/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,664/mo
$2,120/mo
$-456/mo
10.3%
12.4%