$225,000
813 Desert Bush Drive, Horizon City, TX, 79928
Under Contract
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Microwave
FlooringTile, Carpet
Exterior
Exterior FeaturesWalled Backyard, Back Yard Access
Lot Size6,526 sqft
Building Information
Roof Type106
Garage Spaces2
Land Information
APNH771-000-0170-0600
Lot Number6
SubdivisionHorizon Mesa #5
Land UseResidential
Legal DescriptionBLK 17 HORIZON MESA #5 LOT 6
Census Tract010371
Assessed Land Value$22,123
Assessed Improvement Value$196,624
Assessment Year2025
About this property
Beautiful 4-bedroom, 2-bath home with 1,656 square feet and two spacious living areas! This inviting home offers plenty of natural light throughout, creating a bright and welcoming atmosphere. Features include tiled flooring in the kitchen and bathrooms, with comfortable carpet in the living areas and bedrooms. Great layout with plenty of space for relaxing, entertaining, or everyday living.
Investor Tools
$165,696Estimated Mortgage Balance
$54,304Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,350 /month
Positive
Cash Flow Estimate:
$450 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$491/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,786
$218,747
2025
$22,123
$196,624
$218,747
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,786
$218,747
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Bank Of New York Mellon Trust Co Na
Stand Alone Second / Subordinate Position
$130,492
No
First
Jan 25, 2011
Feb 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,696
$54,304
24%
75%
$1,566/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,566/mo
$-76/mo
8.1%
