$278,950
NAL Estimated Property Value528 Merion Way, El Paso, TX, 79928
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Free-Standing Gas Oven, Gas Water Heater, Microwave, Refrigerator, Washer
FlooringTile
Exterior
Lot Size5,317 sqft
Building Information
Year Built2024
Roof Type105
Garage Spaces424
Land Information
APNE743-004-0220-0400
Lot Number4
SubdivisionEmerald Heights #4
Land UseSfr Inventory Discount
Legal DescriptionBLK 22 EMERALD HEIGHTS #4 LOT 4
Census Tract010362
Assessed Land Value$31,768
Assessed Improvement Value$50,275
Assessment Year2025
About this property
The Morgan - 3 Bed, 2.5 Bath, 2-Car Garage This stunning 1,696 sq. ft. two-story home features an open living area, modern kitchen with pantry, and a dining space leading to a covered patio. Upstairs, enjoy a private master suite with walk-in closet, plus two secondary bedrooms. With a 2-car garage and smart, functional design, the Morgan is perfect for comfort and style.
Investor Tools
$276,000
Estimated Property Value
$277,741Estimated Mortgage Balance
$276,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$185/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$846
$82,043
2025
$31,768
$50,275
$82,043
No
Tax History
Year
Tax Paid
Assessed Value
2024
$846
$82,043
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loandepot.Com Llc
Va
$278,950
Yes
First
Feb 19, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$277,741
N/A
0%
101%
$1,673/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,673/mo
$-183/mo
6.5%
