$202,000
NAL Estimated Property Value15341 Werling Ct, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
FlooringCeramic Tile
Exterior
Lot Size8,800 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APNH791-005-0030-0310
Lot Number31
SubdivisionHorizon Manor #1
Land UseResidential
Legal Description3 HORIZON MANOR #5 LOT 31 (8800 SQ FT) ( 8800.00 SQ FT)
Census Tract010356
Assessed Land Value$15,169
Assessed Improvement Value$171,755
Assessment Year2025
About this property
Discover this Charming Remodeled 3 Bedroom 2 Bath Home in the Heart of Horizon City! Situated within one mile of grocery stores, new restaurants and parks. This is the perfect home to grow a family and build memories in. Pets are welcome! Schedule a tour today and apply!
Investor Tools
$202,000
Estimated Property Value
$84,401Estimated Mortgage Balance
$117,599Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,212 /month
Positive
Cash Flow Estimate:
$404 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$584/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,002
$186,924
2025
$15,169
$171,755
$186,924
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,002
$186,924
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gecu
Conventional
$95,000
No
First
Aug 8, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$84,401
$117,599
58%
42%
$570/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,070/mo
$570/mo
+$500/mo
6.4%
