$276,000
NAL Estimated Property Value13381 Cinderford Ave, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Gas Water Heater, Microwave, Refrigerator, Washer
FlooringTile, Carpet
Exterior
Lot Size6,616 sqft
Building Information
Year Built2024
Garage Spaces420
Land Information
APNP086-003-0160-1000
Lot Number10
SubdivisionPainted Sky At Mission Ridge #3
Land UseResidential
Legal DescriptionBLK 16 PAINTED SKY AT MISSION RIDGE #3 LOT 10
Census Tract010370
Assessed Land Value$22,395
Assessment Year2025
About this property
Featuring 3 bedrooms, 2 baths, full kitchen stainless steel appliances plus washer and dryer, Front landscaping and much, much more.
Investor Tools
$276,000
Estimated Property Value
$478,650Estimated Mortgage Balance
$276,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,674 /month
Positive
Cash Flow Estimate:
$558 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$164/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$588
$22,395
2025
$22,395
N/A
$22,395
No
Tax History
Year
Tax Paid
Assessed Value
2024
$588
$22,395
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Patriot Mortgage Co
Unknown
$235,653
No
First
Feb 19, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$478,650
N/A
0%
173%
$2,883/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$3,633/mo
$-1,813/mo
7.9%
