$311,000
NAL Estimated Property Value580 Issa Cir, El Paso, TX, 79932
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Gas Water Heater, Washer
FlooringTile
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size5,502 sqft
Building Information
Year Built2021
Roof Type105
Garage Spaces2
Land Information
APNS710-000-0010-2000
Lot Number20
SubdivisionStrahan Village Estates
Land UseResidential
Legal DescriptionBLK 1 STRAHAN VILLAGE ESTATES LOT 20
Census Tract010218
Assessed Land Value$60,077
Assessed Improvement Value$238,533
Assessment Year2025
About this property
Ranch style single level home. Open floor plan with all bedrooms zoned. Foyer entry with 1 bedroom to your left and hall bath, 2nd bedroom to right with walk in closet. Great room open to eating area and kitchen. Kitchen features island with breakfast bar, granite counter tops, tile back splash, cabinets staggered with crown molding, recessed lights, stainless steel appliances. Great room and master bedroom with coffered ceilings. Master has walk in closet, master shower with double vanity, drawers at bottom of cabinets, snail shower,.
Investor Tools
$311,000
Estimated Property Value
$247,526Estimated Mortgage Balance
$63,474Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,889 /month
Positive
Cash Flow Estimate:
$630 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$624/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,935
$298,610
2025
$60,077
$238,533
$298,610
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,935
$298,610
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Pacific Mortgage Corp
Conventional
$251,200
No
First
Jul 11, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,526
$63,474
20%
80%
$1,507/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$1,507/mo
$-87/mo
5.5%
