$524,245
NAL Estimated Property Value750 Willow Glen Dr, El Paso, TX, 79922
$525,125 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Oven, Dishwasher, Disposal, Double Oven, Gas Cooktop, Vented Exhaust Fan
FlooringTerrazzo, Laminate
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size17,853 sqft
Building Information
Year Built1985
Stories1
Roof Type183
Garage Spaces2
Land Information
APNT230-999-0050-1500
Lot Number15
SubdivisionThe Willows #1
Land UseResidential
Legal Description5 THE WILLOWS #3 LOT 15 (17853.04 SQ FT)
Census Tract001302
Assessed Land Value$112,293
Assessed Improvement Value$411,952
Assessment Year2025
About this property
Lovely one story home located in the desirable Willows subdivision. The 2,718 sq. ft. home features 4 BR, 3 BA, large updated kitchen, separate dining room, refrigerated air, and engineered wood floors. The large great room has vaulted ceilings with wooden beams, double French doors overlooking a lovely backyard and a cozy gas fireplace. The spacious backyard has a covered patio overlooking a landscaped yard complete with fruit trees - perfect for entertaining family and friends. A must see home!
Investor Tools
$524,245
Estimated Property Value
$398,807Estimated Mortgage Balance
$125,438Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$525,125
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,425 /month
Positive
Cash Flow Estimate:
$1,142 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,035/month
$85/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,800
$524,245
2025
$112,293
$411,952
$524,245
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,800
$524,245
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Conventional
$401,720
No
First
Dec 30, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$398,807
$125,438
23%
76%
$2,409/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$2,494/mo
$-624/mo
4.3%
