$228,000
NAL Estimated Property Value14585 Firewheel Ave, Horizon City, TX, 79928
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Gas Cooktop, Microwave, Refrigerator
FlooringTile, Carpet
Exterior
Exterior FeaturesPlayground
Lot Size7,205 sqft
Building Information
Year Built2022
Roof Type105
Garage Spaces2
Land Information
APNR220-000-0580-1900
Lot Number19
SubdivisionRancho Desierto Bello #13 Phase 2
Land UseResidential
Legal DescriptionBLK 58 RANCHO DESIERTO BELLO #13 PHASE 2 LOT 19
Census Tract010357
Assessed Land Value$37,178
Assessed Improvement Value$184,027
Assessment Year2025
About this property
Come check out this beautiful and inviting home in Horizon City. Built in 2022, this 3-bedroom, 2-bathroom residence offers about 1,500 square feet of living space with an open floor plan. It sits on a large lot, and a spacious backyard featuring a cement slab with turf, perfect for entertaining. Just minutes away from stores and restaurants including High Desert plaza and the Walmart Supercenter. See this near-new home today!
Investor Tools
$228,000
Estimated Property Value
$201,859Estimated Mortgage Balance
$26,141Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,368 /month
Positive
Cash Flow Estimate:
$456 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$819/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,692
$221,205
2025
$37,178
$184,027
$221,205
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,692
$221,205
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Va
$214,348
Yes
First
Mar 13, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,859
$26,141
11%
89%
$1,286/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,286/mo
+$204/mo
7.8%
