$366,000
NAL Estimated Property Value13405 Coldham St, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Refrigerator, Washer
FlooringTile, Carpet
Exterior
Lot Size7,187 sqft
Building Information
Year Built2023
Garage Spaces418
Land Information
APNP086-003-0100-1400
Lot Number14
SubdivisionPainted Sky At Mission Ridge #3
Land UseResidential
Legal DescriptionBLK 10 PAINTED SKY AT MISSION RIDGE #3 LOT 14
Census Tract010370
Assessed Land Value$23,470
Assessed Improvement Value$142,088
Assessment Year2025
About this property
Discover this delightful 2-story home featuring 3 bedrooms, 2.5 bathrooms and open floor plan.
Investor Tools
$366,000
Estimated Property Value
$301,767Estimated Mortgage Balance
$64,233Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,196 /month
Positive
Cash Flow Estimate:
$732 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$205/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$625
$165,558
2025
$23,470
$142,088
$165,558
No
Tax History
Year
Tax Paid
Assessed Value
2024
$625
$165,558
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Loanpeople Llc
Fha
$307,646
Yes
First
Apr 21, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,767
$64,233
17%
82%
$1,845/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$2,595/mo
$-775/mo
6.0%
