$389,609
NAL Estimated Property Value13821 Arbor Hill Cv, Manor, TX, 78653
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Microwave, Stainless Steel Appliance(s)
FlooringSee Remarks
Exterior
Exterior FeaturesNone
Lot Size7,614 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APN02416703510000
Lot Number36
SubdivisionShadowglen Phs 2 Sec 16
Land UseResidential
Legal DescriptionLOT 36 BLK A SHADOWGLEN PHS 2 SEC 16
Census Tract042400
Assessed Land Value$78,030
Assessed Improvement Value$311,579
Assessment Year2025
About this property
Lexington Floorplan: Enlarged Master Closet, Pass through Kitchen to Dining, Garden Tub with Separate Walk In Shower. Available October.Restrictions: Yes
Investor Tools
$389,609
Estimated Property Value
$272,005Estimated Mortgage Balance
$117,604Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,338 /month
Positive
Cash Flow Estimate:
$779 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$898/month
$312/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,826
$389,609
2025
$78,030
$311,579
$389,609
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,826
$389,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$247,940
Yes
First
Oct 31, 2019
Nov 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$272,005
$117,604
30%
70%
$1,857/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$2,169/mo
+$521/mo
8.3%
