$182,000
NAL Estimated Property Value928 Villa Seca Dr, Horizon City, TX, 79928
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Range Hood, Refrigerator
FlooringLaminate, Carpet
Exterior
Exterior FeaturesWalled Backyard
Lot Size6,130 sqft
Building Information
Year Built2019
Roof Type105
Garage Spaces1
Land Information
APNR220-010-0310-2500
Lot Number25
SubdivisionRancho Desierto Bello #10
Land UseResidential
Legal DescriptionBLK 31 RANCHO DESIERTO BELLO #10 LOT 25
Census Tract010357
Assessed Land Value$24,545
Assessed Improvement Value$155,494
Assessment Year2025
About this property
CHARMING COMFORT! Warm welcoming atmosphere throughout. Functional kitchen w/all appliances to include Refrigerator. Dining space in kitchen. All bedrooms are a good size. Very spacious backyard. Two car garage w/overhead storage. Refrigerated A/C
Investor Tools
$182,000
Estimated Property Value
$189,694Estimated Mortgage Balance
$182,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,122 /month
Positive
Cash Flow Estimate:
$374 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$558/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,781
$180,039
2025
$24,545
$155,494
$180,039
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,781
$180,039
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Union Home Mortgage Corp
Fha
$182,631
Yes
First
Sep 16, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,694
N/A
0%
104%
$1,151/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,151/mo
+$339/mo
9.8%
