$320,000
3709 Roslyn Dr, Horizon City, TX, 79928
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesBuilt-In Gas Oven, Fan Hood, Microwave
FlooringTile
Exterior
Exterior FeaturesRain Gutters
Lot Size8,700 sqft
Building Information
Year Built1972
Stories1
Roof Type105
Garage Spaces2
Land Information
APNH788-003-0200-0090
Lot Number9
SubdivisionHorizon Heights #3
Land UseResidential
Legal Description20 HORIZON HEIGHTS #3 LOT 9 (8700.00 SQ FT)
Census Tract010360
Assessed Land Value$21,149
Assessed Improvement Value$223,043
Assessment Year2025
About this property
Beautifully renovated home with an open floor plan in the heart of Horizon City. This 3-bedroom, 2-bathroom home also includes a versatile flex room that works perfectly as a 4th bedroom, office, or play space. The fully landscaped backyard is move-in ready. A new washer, dryer, and refrigerator are included. Creative financing available, including an owner-finance option at an accessible rate. Schedule your tour today!
Investor Tools
$281,846Estimated Mortgage Balance
$43,268Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,938 /month
Positive
Cash Flow Estimate:
$646 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$772/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,655
$244,192
2025
$21,149
$223,043
$244,192
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,655
$244,192
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Fha
$284,746
Yes
First
Oct 1, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,846
$50,154
15%
87%
$1,708/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,708/mo
$-218/mo
5.5%
