$364,000
NAL Estimated Property Value13281 Coldham Street, Horizon City, TX, 79928
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Tankless Water Heater, Vented Exhaust Fan
FlooringTile
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size6,291 sqft
Building Information
Year Built2024
Garage Spaces400
Land Information
APNP086-003-0030-3800
Lot Number38
SubdivisionPainted Sky At Mission Ridge #3
Land UseResidential
Legal DescriptionBLK 3 PAINTED SKY AT MISSION RIDGE #3 LOT 38
Census Tract010370
Assessed Land Value$41,772
Assessed Improvement Value$221,426
Assessment Year2025
About this property
Beautiful Farmhouse floor plan. The Arlo 1946 is a modern concept with open design featuring 4 bedrooms and 2.5 Bathrooms. Features: Chefs Kitchen including 36' cooktop, direct hood vent, hidden controls dishwasher, stainless steel pot filler over cook top and large sliding back patio door unit. The energy advantage package is designed to reduce energy consumption by 40% exceeding energy star ratings!
Investor Tools
$364,000
Estimated Property Value
$368,262Estimated Mortgage Balance
$364,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,298 /month
Positive
Cash Flow Estimate:
$766 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$200/month
$63/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$578
$263,198
2025
$41,772
$221,426
$263,198
No
Tax History
Year
Tax Paid
Assessed Value
2024
$578
$263,198
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocky Mountain Mortgage Co
Fha
$376,013
Yes
First
Mar 27, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$368,262
N/A
0%
101%
$2,255/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$2,318/mo
$-498/mo
6.0%
