$224,238
NAL Estimated Property Value14549 Havard Agave, Horizon City, TX, 79928
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Free-Standing Gas Oven
FlooringLaminate, Carpet
Exterior
Lot Size6,391 sqft
Building Information
Year Built2023
Roof Type105
Garage Spaces400
Land Information
APNR220-000-0640-2300
Lot Number23
SubdivisionRancho Desierto Bello #15 Phase 1
Land UseResidential
Legal DescriptionBLK 64 RANCHO DESIERTO BELLO #15 PHASE 1 LOT 23
Census Tract010334
Assessed Land Value$37,260
Assessed Improvement Value$186,978
Assessment Year2025
About this property
This is a must see homeplan! 3 Bedroom 2 Bath, an oversized family room that connects with a grand kitchen that offers a kitchen island perfect for aspiring chefs or weekday family dinners. Enjoy zoned bedrooms with the Owner Suite off the dining room near the back of the home. The Owner Suite will give you maximum space and if you need an oversized Owner closet, then this is the one for you. The 2 secondary bedrooms offer walk in closets and are efficient for any member of your family.
Investor Tools
$224,238
Estimated Property Value
$197,742Estimated Mortgage Balance
$26,496Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,345 /month
Positive
Cash Flow Estimate:
$448 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$487/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,723
$224,238
2025
$37,260
$186,978
$224,238
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,723
$224,238
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$201,286
Yes
First
May 5, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$197,742
$26,496
11%
88%
$1,207/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,207/mo
+$283/mo
8.0%
