$300,000
NAL Estimated Property Value13410 Carterton Ave, Horizon City, TX, 79928
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesCooktop, Dryer, Gas Cooktop, Microwave, Washer
FlooringCeramic Tile, Carpet
Exterior
Lot Size6,010 sqft
Building Information
Year Built2023
Roof Type105
Garage Spaces400
Land Information
APNP086-003-0100-0300
Lot Number3
SubdivisionPainted Sky At Mission Ridge #3
Land UseResidential
Legal DescriptionBLK 10 PAINTED SKY AT MISSION RIDGE #3 LOT 3
Census Tract010370
Assessed Land Value$21,093
Assessed Improvement Value$134,125
Assessment Year2025
About this property
This stunning 3 bedroom, 3 bathrooms, 2 car garage, full kitchen stainless steel appliances plus washer and dryer and much, much more.
Investor Tools
$300,000
Estimated Property Value
$172,701Estimated Mortgage Balance
$127,299Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,854 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$172/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$562
$155,218
2025
$21,093
$134,125
$155,218
No
Tax History
Year
Tax Paid
Assessed Value
2024
$562
$155,218
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Patriot Mortgage Co
Conventional
$175,000
No
First
Aug 28, 2025
Sep 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$172,701
$127,299
42%
58%
$1,050/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,050/mo
+$440/mo
6.0%
