$412,000
NAL Estimated Property Value12869 Kingsbury Avenue, Horizon City, TX, 79928
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesCooktop, Dishwasher, Microwave, Tankless Water Heater, See Remarks
FlooringTile, Carpet
Exterior
Exterior FeaturesSee Remarks
Lot Size6,463 sqft
Building Information
Year Built2024
Garage Spaces462
Land Information
APNH610-000-0450-0300
Lot Number3
SubdivisionHillside Park At Mission Ridge #5
Land UseSingle Family Residence
Legal DescriptionBLK 45 HILLSIDE PARK AT MISSION RIDGE #5 LOT 3
Census Tract010370
Assessed Land Value$57,585
Assessed Improvement Value$193,025
Assessment Year2025
About this property
This brand-new plan is just what you have been looking for! This home will entice you from the moment you walk in, with it's elegant foyer, spacious and open concept living and dining spaces 4 very generously sized bedrooms, 2.5 bathrooms, conveniently located utility room, great garage space so many included features, you will have to look no further! This home is located in the very popular Hillside subdivision. It is close to schools, stores, parks, loop 375 and I10. You must put this one on your must see list, TODAY!
Investor Tools
$412,000
Estimated Property Value
$409,352Estimated Mortgage Balance
$2,648Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,520 /month
Positive
Cash Flow Estimate:
$840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$238/month
$720/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$797
$250,610
2025
$57,585
$193,025
$250,610
No
Tax History
Year
Tax Paid
Assessed Value
2024
$797
$250,610
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cadence Lending Group Inc
Fha
$412,342
Yes
First
Dec 31, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$409,352
$2,648
0%
99%
$2,473/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$3,193/mo
$-1,373/mo
5.3%
