$287,354
NAL Estimated Property Value13844 Villa Vista Ave, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Dryer, Free-Standing Gas Oven, Microwave, Refrigerator, Washer
FlooringTile, Carpet
Exterior
Lot Size6,096 sqft
Building Information
Year Built2020
Roof Type105
Garage Spaces1
Land Information
APNH762-000-0060-1200
Lot Number12
SubdivisionHorizon Town Center #1
Land UseResidential
Legal DescriptionBLK 6 HORIZON TOWN CENTER #1 LOT 12
Census Tract010357
Assessed Land Value$37,368
Assessed Improvement Value$249,986
Assessment Year2025
About this property
13844 Villa Vista has the kind of features that make life feel easy. The living room opens up with a tall ceiling, and the kitchen's huge island ties right into the open layout, perfect for cooking, hanging out, or both at the same time. Sunsets hit both the front and backyard, and the backyard itself is fully private and landscaped, so you can actually enjoy it. Best part? The washer, dryer, and fridge all stay with the house, and that fridge alone is worth almost $3,000. You're basically moving in with a head start.
Investor Tools
$287,354
Estimated Property Value
$278,217Estimated Mortgage Balance
$9,137Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,724 /month
Positive
Cash Flow Estimate:
$575 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$689/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,830
$287,354
2025
$37,368
$249,986
$287,354
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,830
$287,354
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Unknown
$279,837
No
First
Jan 26, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$278,217
$9,137
3%
97%
$1,678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,678/mo
$-188/mo
6.2%
