$353,000
NAL Estimated Property Value13612 Olney Ave, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesRange, Built-In Gas Oven, Dishwasher, Gas Cooktop, Microwave, Range Hood, Refrigerator
FlooringTerrazzo, Carpet
Exterior
Exterior FeaturesGas Grill
Lot Size6,932 sqft
Building Information
Year Built2020
Roof Type105
Garage Spaces2
Land Information
APNM793-000-0290-3400
Lot Number34
SubdivisionMorningside At Mission Ridge #4
Land UseResidential
Legal DescriptionBLK 29 MORNINGSIDE AT MISSION RIDGE #4 LOT 34
Census Tract010372
Assessed Land Value$39,304
Assessed Improvement Value$300,443
Assessment Year2025
About this property
'Nestled in a highly desirable neighborhood, you'll enjoy the convenience of nearby shopping, dining, and excellent schools. Home is a Hakes brothers resale with a gourmet kitchen and many upgrades included as well as a sliding door that connects the indoors to the outdoors and a large pergola in the backyard with an outdoor half bathroom included for get-togethers. Home also offers a full bath and a bedroom on the first floor, and a very desirable kitchen, and open layout. Pictures don't do it justice ! Won't last !!!
Investor Tools
$353,000
Estimated Property Value
$410,154Estimated Mortgage Balance
$353,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,184 /month
Positive
Cash Flow Estimate:
$728 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$798/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,813
$339,747
2025
$39,304
$300,443
$339,747
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,813
$339,747
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Department Of Housing & Urban Dev
Fha
$41,340
Yes
First
Apr 7, 2022
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$410,154
N/A
0%
116%
$2,508/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$2,508/mo
$-1,018/mo
5.1%
