$262,121
NAL Estimated Property Value13625 Garforth Ave, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Refrigerator
FlooringTile, Carpet
Exterior
Lot Size5,129 sqft
Building Information
Year Built2020
Roof Type105
Garage Spaces2
Land Information
APNM793-000-0310-0700
Lot Number7
SubdivisionMorningside At Mission Ridge #4
Land UseResidential
Legal DescriptionBLK 31 MORNINGSIDE AT MISSION RIDGE #4 LOT 7
Census Tract010372
Assessed Land Value$32,313
Assessed Improvement Value$229,808
Assessment Year2025
About this property
Charming Two-Story Home with Modern Curb appeal. Welcome to this beautifully maintained home featuring 3 bedroom, 2.5 bathroom in 1740 sq ft of Living. Open Floor plan welcomes you, perfect for entertainment and holidays. Backyard is completed with large synthetic turf for low maintenance. Home is located walking distance to elementary school and close proximity to Shopping and Dining.
Investor Tools
$262,121
Estimated Property Value
$236,202Estimated Mortgage Balance
$25,919Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,573 /month
Positive
Cash Flow Estimate:
$524 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$591/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,781
$262,121
2025
$32,313
$229,808
$262,121
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,781
$262,121
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocky Mountain Mortgage Co
Conventional
$240,070
No
First
Jun 10, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,202
$25,919
9%
90%
$1,440/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,440/mo
+$50/mo
6.8%
