3905 LEAVELL Avenue El Paso, TX 79904
MULTI_FAMILY - El Paso, TX
- Added:
- Feb 18, 2026
- Days on Market:
- 143
- Last Refresh:
- Jul 10 at 11:06 pm
Property Features for 3905 LEAVELL Avenue
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- R1
- Appliances
- Water Heater, Washer Hookup, Washer, Microwave, Dryer, Cooktop
- Standard status
- Active
- APN
- L44799905504300
- Size
- 1,924 SF
- Lot size
- 0.14 Acres
Taxes and HOA fees
- Tax Year
- 2025
- Tax Description
- 55 LOGAN HEIGHTS 12 & 13 (6000 SQ FT)
- Tax Annual Amount
- 4353
Utilities
- Sewer type
- Public Sewer
- Heating system
- Wall Furnace
- Cooling system
- Multi Units, Window Unit(s)
Building Details
- Year built
- 1934
- Number of units
- 3
- Flooring type
- Wood, Tile
- Building materials
- Masonite
- Roof type
- Rolled Hot Mop
Listing agent Blanca Cecilia Alvidrez (915) 241-4940
Listing office The Real Estate Agency 4445 N Mesa Suite 121, El Paso, TX (915) 600-7666
Listing date Feb 18, 2026
Copyright © 2026 Greater El Paso Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
Key Highlights
- Triplex with total monthly rental income of $2,925, with two units already leased
- Projected monthly income at 90% occupancy: $2,632.50
- Main house can be leased for approximately $1,100-$1,300 per month (per remarks)
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $26.1k | $13.56 |
| − Vacancy | −$1.2k | −$0.64 |
| EGI | $24.9k | $12.92 |
| − OpEx | −$7.5k | −$3.87 |
| NOI | $17.4k | $9.04 |