$307,169
NAL Estimated Property Value621 Paseo Del Mar Dr, Horizon City, TX, 79928
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Electric Oven, Dishwasher, Gas Cooktop, Microwave, Refrigerator, Tankless Water Heater
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size6,428 sqft
Building Information
Year Built2005
Roof Type105
Garage Spaces380
Land Information
APNP585-000-0070-1200
Lot Number12
SubdivisionPaseo Del Este Unit 1
Land UseResidential
Legal Description7 PASEO DEL ESTE #1 LOT 12 (6428.00 SQ FT)
Census Tract010372
Assessed Land Value$20,456
Assessed Improvement Value$286,713
Assessment Year2025
About this property
Welcome to 'Sunset Villa' by Castlewood Homes. A Modern Architectural style home with striking combination of clean lines that is complemented by the neutral color palette and streamline finishes. The Inviting entryway leads to an open-concept living perfectly designed for both relaxation and entertainment. Sleek kitchen design with Gourmet Kitchen Appliances with an oversized Island. 3 Spacious Bedrooms elegant walk-in Robe and thoughtfully designed Luxury spa-like bathrooms, this home offers both functionality and luxury.
Investor Tools
$307,169
Estimated Property Value
$114,164Estimated Mortgage Balance
$193,005Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,959 /month
Positive
Cash Flow Estimate:
$653 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$502/month
$371/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$307,169
2025
$20,456
$286,713
$307,169
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$307,169
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$158,000
Yes
First
Dec 5, 2013
Jan 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,164
$193,005
62%
37%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,820/mo
$371/mo
+$1,449/mo
7.1%
