$330,000
NAL Estimated Property Value13917 Heidhorn Dr, Pflugerville, TX, 78660
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Oven, Free-Standing Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesNone
Lot Size4,591 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN02564308280000
Lot Number76
SubdivisionCantarra Sec Iv
Land UseResidential
Legal DescriptionLOT 76 BLK NN CANTARRA SEC IV
Census Tract044900
Assessed Land Value$91,971
Assessed Improvement Value$227,786
Assessment Year2025
About this property
Under construction - estimated completion in October 2019. This well appointed single story home features an open layout endless kitchen counter and spacious owners suite. Easy to maintain wood looking vinyl everywhere except bedrooms, granite kitchen counters, stainless appliances, gas cooking, full sod, full irrigation, full gutters, a covered patio and a technology package. Located on a quiet street.Restrictions: Yes
Investor Tools
$330,000
Estimated Property Value
$174,854Estimated Mortgage Balance
$155,146Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$557/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,032
$319,757
2025
$91,971
$227,786
$319,757
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,032
$319,757
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$200,975
No
First
Oct 21, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,854
$155,146
47%
53%
$1,205/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,250/mo
$1,565/mo
+$685/mo
8.2%
