$301,000
NAL Estimated Property Value564 PINE VALLEY Place, El Paso, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Gas Cooktop, Refrigerator, Washer
FlooringTile, Carpet
Exterior
Exterior FeaturesBack Yard Access
Lot Size5,500 sqft
Building Information
Year Built2024
Roof Type105
Garage Spaces400
Land Information
APNE743-004-0100-0300
Lot Number3
SubdivisionEmerald Heights #4
Land UseVacant Residential Inventory Discount
Legal DescriptionBLK 10 EMERALD HEIGHTS #4 LOT 3
Census Tract010362
Assessed Land Value$32,518
Assessment Year2025
About this property
THE THERESA FLOOR PLAN BY TROPICANA HOMES FEATURES 4 BEDROOMS, 2.5 BATHROOMS, 2 CAR GARAGE, FULL KITCHEN STAINLESS STEEL APPLIANCES PLUS WASHER DRYER, FRONT LANDSCAPE AND MUCH, MUCH MORE
Investor Tools
$301,000
Estimated Property Value
$310,782Estimated Mortgage Balance
$301,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,824 /month
Positive
Cash Flow Estimate:
$608 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$198/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$866
$32,518
2025
$32,518
N/A
$32,518
No
Tax History
Year
Tax Paid
Assessed Value
2024
$866
$32,518
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Va
$313,980
Yes
First
Oct 10, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$310,782
N/A
0%
103%
$1,883/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,883/mo
$-63/mo
7.3%
