$267,000
NAL Estimated Property Value153 Via Rojas Dr, Horizon City, TX, 79928
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesRange, Water Heater, Dishwasher, Disposal, Free-Standing Gas Oven, Gas Water Heater, Range Hood, Refrigerator, Water Softener Owned
FlooringTile, Carpet
Exterior
Exterior FeaturesRain Gutters
Lot Size5,250 sqft
Building Information
Year Built2017
Roof Type106
Garage Spaces1
Land Information
APNH767-000-0030-0800
Lot Number8
SubdivisionHorizon Hills Estates
Land UseResidential
Legal DescriptionBLK 3 HORIZON HILLS ESTATES LOT 8
Census Tract010362
Assessed Land Value$30,660
Assessed Improvement Value$221,225
Assessment Year2025
About this property
This beautiful home has quick access to all the new shopping center and restaurant's and all major roadways to include I10. You will fall in love with the open concept living area and all the natural lighting that it offers. one of the many features of this home is a water softener system and a dog run.
Investor Tools
$267,000
Estimated Property Value
$240,558Estimated Mortgage Balance
$26,442Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /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
$3,855
$251,885
2025
$30,660
$221,225
$251,885
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,855
$251,885
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$255,000
Yes
First
Apr 7, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$240,558
$26,442
9%
90%
$1,529/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,529/mo
+$291/mo
8.2%
