$310,056
NAL Estimated Property Value12116 Riprap Dr, Manor, TX, 78653
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Microwave, Electric Range, Free-Standing Range, Refrigerator, Electric Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size4,861 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02477202020000
Lot Number12
SubdivisionStonewater Phs 8
Land UseResidential
Legal DescriptionLOT 12 BLK W STONEWATER PHS 8
Census Tract045900
Assessed Land Value$77,150
Assessed Improvement Value$232,906
Assessment Year2025
About this property
Brand new home, never been lived in MUST SEE!! 4 bedroom/2.5 baths. Master bedroom is down and three bedrooms upstairs with a large loft/game-room. Large open kitchen/dining/living area. Granite counter top, large pantry and new refrigerator. Ceiling fans in all 4 bedrooms and loft. Close to two community pools. splash park and basketball court.
Investor Tools
$310,056
Estimated Property Value
$133,754Estimated Mortgage Balance
$176,302Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,860 /month
Positive
Cash Flow Estimate:
$620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$900/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,254
$310,056
2025
$77,150
$232,906
$310,056
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,254
$310,056
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$158,993
No
First
Jul 27, 2018
Aug 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$133,754
$176,302
56%
43%
$954/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$954/mo
+$1,736/mo
10.4%
