$214,118
NAL Estimated Property Value233 Lago Grande Dr, Horizon City, TX, 79928
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher
FlooringTile, Carpet
Exterior
Lot Size6,148 sqft
Building Information
Year Built2002
Roof Type105
Garage Spaces1
Land Information
APNE075-000-0040-0800
Lot Number8
SubdivisionEastlake Unit 2
Land UseResidential
Legal Description4 EASTLAKE #2 LOT 8 (6148.11 SQ FT)
Census Tract010361
Assessed Land Value$16,932
Assessed Improvement Value$197,186
Assessment Year2025
About this property
COME CHECK OUT THIS BEAUTIFUL WELL KEPT TWO STORY HOME IN HORIZON CITY. THE DOWN STAIRS FEATURES A LIVING ROOM WITH A FIREPLACE, THAT LEADS TO A KITCHEN WITH ISLAND AND DINING AREA. THE DOWNSTAIRS ALSO FEATURES MASTER BEDROOM AND FULL BATH. UPSTAIRS HAS TWO MORE BEDROOMS ANOTHER FULL BATH AND LARGE LOFT AREA. OUTSIDE THE BACKYARD HAS ROCKWALLS AND IS GATED. ONE SIDE HAS LARGE GATE TO ALLOW YOU TO ACCESS BACKYARD WITH A VEHICLE. THIS IS A GREAT FIRST TIME HOME OR INVESTMENT OPPORTUNITY. SCHEDULE TO COME SEE IT TODAY.
Investor Tools
$214,118
Estimated Property Value
$200,330Estimated Mortgage Balance
$13,788Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,285 /month
Positive
Cash Flow Estimate:
$428 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$598/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,109
$214,118
2025
$16,932
$197,186
$214,118
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,109
$214,118
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Security National Mortgage Co
Fha
$204,232
Yes
First
Apr 4, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$200,330
$13,788
6%
94%
$1,225/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$1,225/mo
+$595/mo
10.2%
