A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$695,466

NAL Estimated Property Value

613 Willow Glen Dr, El Paso, TX, 79922

Off Market

3 Beds

3 Bath

3,210 Sq Ft

Single Family Residence

Built in 1986

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2.75

Indoor Fireplace

Garage Available

Heating Forced Air Unit

Cooling

AppliancesBuilt-In Electric Oven, Cooktop, Dishwasher, Disposal, Double Oven, Gas Cooktop, Gas Water Heater, Refrigerator

FlooringTerrazzo, Wood

Exterior

Private Pool

Exterior FeaturesCourtyard

Lot Size14,402 sqft

Building Information

Year Built1986

Stories1

Roof Type104

Garage Spaces2

Land Information

APNT230-999-0060-4600

Lot Number46

SubdivisionThe Willows #1

Land UseResidential

Legal Description6 THE WILLOWS #3 LOT 46 (14402.08 SQ FT)

Census Tract001302

Assessed Land Value$97,556

Assessed Improvement Value$597,910

Assessment Year2025

About this property

Charming Hacienda-Style Home in the Willows - 4BR/3BA Located in the desirable Willows of the Upper Valley, this 4-bedroom, 3-bathroom hacienda-style home offers timeless charm and a great layout. Features include three fireplaces, two spacious living areas, French doors throughout, and brand-new wood floors in all bedrooms. The Talavera-tiled kitchen boasts a cozy fireplace, gas cooktop, double ovens, and breakfast nook with access to a large patio and outdoor bar. Enjoy a formal dining room with mountain views, a private maid's quarters/guest room with ¾ bath, and a courtyard entry with fountain and iron gates. Don't miss this one-of-a-kind Upper Valley retreat!

Investor Tools

$695,466

Estimated Property Value

$366,231Estimated Mortgage Balance

$329,235Estimated Equity

47% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,173 /month

Positive

Cash Flow Estimate:

$1,391 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,137/month

$85/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,162

$695,466

2025

$97,556

$597,910

$695,466

Tax History

Year

Tax Paid

Assessed Value

2024

$10,162

$695,466

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Change Lending Llc

Conventional

$370,000

First

Oct 13, 2025

Nov 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$366,231

$329,235

47%

53%

$2,219/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,530/mo

$2,304/mo

$-774/mo

2.6%

Learn About the Market: Opportunity in El Paso

Explore

El Paso

El Paso is one of Texas’ most unique housing markets, combining affordability, military employment, international trade, and a strong regional identity. Located on the U.S.–Mexico border, the city serves as a major center for logistics, healthcare, education, manufacturing, and defense-related industries.

The city’s housing market is supported by the presence of Fort Bliss, one of the largest military installations in the United States. Compared to many other Texas metros, El Paso offers relatively affordable homeownership opportunities while maintaining stable demand from local residents, military personnel, and investors.

Explore This Area