$300,000
NAL Estimated Property Value13417 Coldham St, Horizon City, TX, 79928
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesCooktop, Dishwasher, Disposal, Dryer, Microwave, Washer
FlooringCeramic Tile, Carpet
Exterior
Lot Size5,848 sqft
Building Information
Year Built2023
Roof Type105
Garage Spaces400
Land Information
APNP086-003-0100-1100
Lot Number11
SubdivisionPainted Sky At Mission Ridge #3
Land UseResidential
Legal DescriptionBLK 10 PAINTED SKY AT MISSION RIDGE #3 LOT 11
Census Tract010370
Assessed Land Value$20,710
Assessed Improvement Value$135,060
Assessment Year2025
About this property
THIS STUNNING 3-BEDROOM, 3-BATHROOM OFFERS A PERFECT BLEND OF COMFORT, WITH 3 GENEROUSLY SIZED BEDROOMS AND 3 FULL BATHROOMS, NICE LIVING AREA AND DINNING ROOM SPACE, IDEAL FOR FAMILY GATHERINGS
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
$171/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$551
$155,770
2025
$20,710
$135,060
$155,770
No
Tax History
Year
Tax Paid
Assessed Value
2024
$551
$155,770
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%
