$223,000
NAL Estimated Property Value669 Linda Johnson, El Paso, TX, 79932
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerVacant HomesMove-In Ready
Highlights
Interior
AppliancesDryer, Refrigerator, Washer
FlooringTile, Carpet
Exterior
Exterior FeaturesBack Yard Access
Lot Size4,827 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR576-999-0110-0800
Lot Number8
SubdivisionRiver Park West #1 Amend Plt
Land UseResidential
Legal Description11 RIVER PARK WEST #2 LOT 8 (4827.00 SQ FT)
Census Tract010218
Assessed Land Value$34,813
Assessed Improvement Value$155,067
Assessment Year2025
About this property
Great Property vacant and move in Ready with 3 Bedrooms, 2.5 Bathrooms, loft, great room and nice size back yard. Primary Downstairs. Washer/Dryer/ Refrigerator to Convey. Lovely Park in the neighborhood. Easy access to I-10 and Artcraft.
Investor Tools
$223,000
Estimated Property Value
$181,015Estimated Mortgage Balance
$41,985Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,379 /month
Positive
Cash Flow Estimate:
$460 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$254/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,934
$189,880
2025
$34,813
$155,067
$189,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,934
$189,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
All Western Mortgage Inc
Fha
$183,150
Yes
First
Sep 5, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,015
$41,985
18%
81%
$1,099/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,420/mo
$1,099/mo
+$321/mo
7.6%
