$207,902
NAL Estimated Property Value14117 De Stefano Ln Ste Fano, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard
Lot Size6,079 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APNE076-000-0030-2500
Lot Number25
SubdivisionEastlake Mesa Estates
Land UseResidential
Legal Description3 EASTLAKE MESA ESTATES LOT 25 (6079.44 SQ FT)
Census Tract010361
Assessed Land Value$23,060
Assessed Improvement Value$184,842
Assessment Year2025
About this property
Come and make this house your home! Beautiful single story home with 4 bedrooms and 2 baths. Spacious living & dining areas. Good size kitchen with island. Tile flooring throughout. Primary bath offers shower area and dual sinks. 2 car garage, washer & dryer hook ups. REFRIGERATED AIR! Located close to schools, shopping and entertainment. Easy access to I-10. Close to Darrington Rd. & Eastlake Blvd.
Investor Tools
$207,902
Estimated Property Value
$194,666Estimated Mortgage Balance
$13,236Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,247 /month
Positive
Cash Flow Estimate:
$416 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$432/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,149
$207,902
2025
$23,060
$184,842
$207,902
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,149
$207,902
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Eustis Mortgage Corp
Fha
$196,377
Yes
First
Nov 3, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$194,666
$13,236
6%
94%
$1,178/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,178/mo
+$642/mo
10.5%
