1view

Owner Contacts

$453,600

NAL Estimated Property Value

7304 Black Mesa Dr, El Paso, TX, 79911

Off Market

5 Beds

3 Bath

2,641 Sq Ft

$158.99 / sqft

Built in 2012

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 5

Bathrooms Full 3

Garage Available

Heating Forced Air Unit

Cooling

AppliancesDishwasher, Disposal, Free-Standing Gas Oven, Microwave

FlooringTile, Laminate, Carpet

Exterior

Private Pool

Exterior FeaturesWalled Backyard, Back Yard Access

Lot Size6,169 sqft

Building Information

Year Built2012

Roof Type110

Garage Spaces2

Land Information

APNT208-999-0090-2000

Lot Number20

SubdivisionThe Falls At Cimarron #2

Land UseResidential

Legal DescriptionBLK 9 THE FALLS AT CIMARRON #2 LOT 20

Census Tract010226

Assessed Land Value$63,324

Assessed Improvement Value$390,276

Assessment Year2025

About this property

PRICE IMPROVEMENT! Spacious Two-Story West Side West Side Five Bedroom Home With Three Living Areas, Sparkling Pool, And Mountain Views. Minutes from I-10, 30 minutes to Fort Bliss, close to shopping and many restaurants, walking distance to Reyes Elementary School. Formal living room, open kitchen with pantry and breakfast bar overlooking den. Downstairs half bath and laundry room with storage cabinetry. Downstairs Master bedroom with private en-suite including garden tub, separate shower, and double vanities, walk-in closet. Four more upstairs bedrooms with loft area and access to full bath with spacious storage closet. Second storage closet below staircase. Covered back patio overlooking pool and mountains, low maintenance landscaping. High ceilings, recessed lighting, ceiling fans, solar panels.

Investor Tools

$453,600

Estimated Property Value

$323,203Estimated Mortgage Balance

$130,397Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,722 /month

Positive

Cash Flow Estimate:

$907 /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

$877/month

$250/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,255

$453,600

2025

$63,324

$390,276

$453,600

Tax History

Year

Tax Paid

Assessed Value

2024

$8,255

$453,600

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Champions Funding Llc

Conventional

$328,000

First

Jul 7, 2025

Aug 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$323,203

$130,397

28%

71%

$1,967/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,500/mo

$2,217/mo

+$283/mo

6.6%

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