$552,177
NAL Estimated Property Value13628 Ussuri Way, Manchaca, TX, 78652
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Gas Range, Microwave, Gas Oven, Free-Standing Refrigerator
FlooringCarpet, Tile, Wood
Exterior
Exterior FeaturesBarbecue, Garden
Lot Size6,608 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN04472802440000
Lot Number64
SubdivisionRing Tract Phs 2
Land UseResidential
Legal DescriptionLOT 64 BLK A RING TRACT PHS 2
Census Tract033200
Assessed Land Value$75,000
Assessed Improvement Value$477,177
Assessment Year2024
About this property
The Red Sky at Sunset: The meaning of owner's name and poetic description of the balance between the suburbs and the Texas Hill Country in this gorgeous home. Who could ask for anything more? The sunset pictures are real, as this pristinely maintained, single-story home features 5 bedrooms, walk-in closets throughout, a covered back porch and private gate to the green belt walking trail. Natural gas for bar-b-que and additional stone patio, creates a back yard haven. The Red Sky at Sunset: Don't let the sunset pass you by.
Investor Tools
$552,177
Estimated Property Value
$270,569Estimated Mortgage Balance
$11,861Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,313 /month
Positive
Cash Flow Estimate:
$1,104 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$639/month
$63/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,910
$552,177
2024
$75,000
$477,177
$552,177
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,910
$552,177
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nexbank Ssb
Conventional
$275,000
No
First
May 16, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,569
$281,608
50%
49%
$1,649/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$1,712/mo
+$988/mo
5.9%
