$292,000
NAL Estimated Property Value13917 Madero Avenue, Horizon City, TX, 79928
$302,211 ARV
Off Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Range Hood, Refrigerator, Tankless Water Heater, Vented Exhaust Fan
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size5,809 sqft
Building Information
Year Built2024
Roof Type105
Garage Spaces370
Land Information
APNS777-000-0410-1600
Lot Number16
Land UseSingle Family Residence
Legal DescriptionBLK 41 SUMMER SKY NORTH #1 PHASE 2 LOT 16
Census Tract010372
Assessed Land Value$56,928
Assessed Improvement Value$109,075
Assessment Year2025
About this property
Beautiful floor plan. The COYOACAN 1764 is a modern concept with open design featuring 3 bedrooms and 2 Bathrooms. Features: Chefs Kitchen including 36' cooktop, direct hood vent, hidden controls dishwasher, stainless steel pot filler over cook top and large sliding back patio door unit. The energy advantage package is designed to reduce energy consumption by 40% exceeding energy star ratings!
Investor Tools
$292,000
Estimated Property Value
$286,962Estimated Mortgage Balance
$5,038Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$302,210
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,788 /month
Positive
Cash Flow Estimate:
$596 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$122/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$166,003
2025
$56,928
$109,075
$166,003
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$166,003
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Equity Prime Mortgage Llc
Fha
$292,552
Yes
First
Apr 8, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$286,962
$5,038
1%
98%
$1,754/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,754/mo
$-264/mo
6.1%
