$268,000
NAL Estimated Property Value13929 Garforth Ave, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Gas Cooktop, Gas Water Heater, Microwave, Refrigerator, Washer
FlooringTile, Laminate
Exterior
Exterior FeaturesWalled Backyard
Lot Size5,350 sqft
Building Information
Year Built2022
Roof Type105
Garage Spaces1
Land Information
APNS779-000-0130-0800
Lot Number8
SubdivisionSummer Sky Phase 1
Land UseResidential
Legal DescriptionBLK 13 SUMMER SKY PHASE 1 LOT 8
Census Tract010372
Assessed Land Value$41,516
Assessed Improvement Value$223,966
Assessment Year2025
About this property
Only 3.5 years old. This beautiful 4 bed, 3 bath home has it all! No Carpet, refrigerated air, Stainless steel appliances, Plus Washer and dryer included, and a beautiful backyard-perfect for relaxing or entertaining. Located in a great community close to top-rated schools and shopping centers
Investor Tools
$268,000
Estimated Property Value
$219,046Estimated Mortgage Balance
$48,954Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$641/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,354
$265,482
2025
$41,516
$223,966
$265,482
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,354
$265,482
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Pacific Mortgage Corp
Conventional
$220,000
No
First
Feb 26, 2026
Mar 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,046
$48,954
18%
82%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,320/mo
+$500/mo
8.1%
