$317,123
NAL Estimated Property Value11721 Cambrian Rd, Manor, TX, 78653
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Free-Standing Range, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size5,898 sqft
Building Information
Year Built2017
Stories1
Roof Type105
Garage Spaces1
Land Information
APN02456907100000
Lot Number12
SubdivisionStonewater Phs 5
Land UseResidential
Legal DescriptionLOT 12 BLK P STONEWATER PHS 5
Census Tract045900
Assessed Land Value$79,745
Assessed Improvement Value$237,378
Assessment Year2025
About this property
*WONDERFUL FAMILY HOME LOCATED IN THE HEART OF STONEWATER*OPEN LIBERTY FLOOR-PLAN*CHARMING FRONT PORCH*SEPARATE LIVING & STUDY SPACES*GRANITE COUNTERTOPS & TILE BACKSPLASH IN KITCHEN*FLEXIBLE FRONT 4TH BEDROOM*LARGE MASTER BEDROOM W/ PRIVATE BATH & WALK IN CLOSET*NEUTRAL LAMINATE FLOORING*LARGE TWO CAR GARAGE*FULL IN-GROUND SPRINKLER SYSTEM W/ FRESH SOD INSTALLED*ALARM SYSTEM*SPACIOUS INDOOR UTILITY ROOM*NICE WINDOWS THROUGHOUT*UPGRADED GUTTERS*CONVENIENT LOCATION IN GROWING MANOR*AMAZING COMMUNITY POOL*Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$317,123
Estimated Property Value
$155,594Estimated Mortgage Balance
$161,529Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,903 /month
Positive
Cash Flow Estimate:
$634 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$911/month
$470/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,342
$317,123
2025
$79,745
$237,378
$317,123
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,342
$317,123
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Bastrop
Commercial
$169,875
No
First
Sep 24, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$155,594
$161,529
50%
49%
$1,124/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$1,594/mo
+$726/mo
8.8%
