$215,000
NAL Estimated Property Value933 Villa Seca Dr, Horizon City, TX, 79928
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Free-Standing Gas Oven, Microwave, Washer
FlooringTile, Carpet
Exterior
Exterior FeaturesSee Remarks, Walled Backyard
Lot Size7,235 sqft
Building Information
Year Built2019
Roof Type105
Garage Spaces2
Land Information
APNR220-010-0320-0900
Lot Number9
SubdivisionRancho Desierto Bello #10
Land UseResidential
Legal DescriptionBLK 32 RANCHO DESIERTO BELLO #10 LOT 9
Census Tract010357
Assessed Land Value$27,247
Assessed Improvement Value$171,753
Assessment Year2025
About this property
This beautiful 4-bedroom, 2-bath single-story home is just what you have been searching for! Very well maintained home features a beautiful kitchen complete with appliances, spacious bedrooms. Large backyard with stamped concrete , pergola and artificial grass perfect for gatherings. Solar panels will be included in the sale, call listing agent for more details. Located Horizon City, near schools, shopping and entertainment. Don't wait, lets celebrate the New Year by scheduling your viewing today! Seller open to 3% buyer contribution to cc.
Investor Tools
$215,000
Estimated Property Value
$175,040Estimated Mortgage Balance
$39,960Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$488/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,784
$199,000
2025
$27,247
$171,753
$199,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,784
$199,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Navy Fcu
Conventional
$179,000
No
First
Feb 24, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,040
$39,960
18%
81%
$1,074/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,490/mo
$1,074/mo
+$416/mo
8.3%
