$412,042
NAL Estimated Property Value14005 Lago Azul St, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven
FlooringTile, Vinyl
Exterior
Exterior FeaturesCourtyard
Lot Size6,270 sqft
Building Information
Year Built2004
Roof Type105
Garage Spaces2
Land Information
APNE075-000-0020-0400
Lot Number4
SubdivisionEastlake Unit 2
Land UseResidential
Legal Description2 EASTLAKE #2 LOT 4 (6270.23 SQ FT)
Census Tract010361
Assessed Land Value$17,140
Assessed Improvement Value$394,902
Assessment Year2025
Investor Tools
$412,042
Estimated Property Value
$142,826Estimated Mortgage Balance
$269,216Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,472 /month
Positive
Cash Flow Estimate:
$824 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$844/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,071
$412,042
2025
$17,140
$394,902
$412,042
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,071
$412,042
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Goodleap Llc
Conventional
$157,000
No
First
Aug 3, 2021
Sep 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,826
$269,216
65%
35%
$942/mo
