$284,365
NAL Estimated Property Value13837 Paseo Perlas Dr, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Gas Oven, Microwave, Tankless Water Heater
FlooringTile
Exterior
Lot Size5,280 sqft
Building Information
Year Built2023
Garage Spaces380
Land Information
APNP585-000-0490-1000
Lot Number10
SubdivisionPaseo Del Este #8 Phase 2
Land UseResidential
Legal DescriptionBLK 49 PASEO DEL ESTE #8 PHASE 2 LOT 10
Census Tract010372
Assessed Land Value$56,918
Assessed Improvement Value$227,447
Assessment Year2025
Investor Tools
$284,365
Estimated Property Value
$245,698Estimated Mortgage Balance
$38,667Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,706 /month
Positive
Cash Flow Estimate:
$569 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$668/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,588
$284,365
2025
$56,918
$227,447
$284,365
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,588
$284,365
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$256,950
Yes
First
Dec 22, 2023
Jan 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,698
$38,667
13%
86%
$1,541/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,541/mo
+$279/mo
7.7%
