$382,703
NAL Estimated Property Value13925 McArthur DR, Manor, TX, 78653
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Free-Standing Range
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesRain Gutters
Lot Size6,913 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02436516230000
Lot Number23
SubdivisionShadowglen Phs 2 Sec 21a & 21b
Land UseResidential
Legal DescriptionLOT 23 BLK B SHADOWGLEN PHS 2 SEC 21A & 21B
Census Tract042400
Assessed Land Value$76,716
Assessed Improvement Value$305,987
Assessment Year2025
About this property
UNDER CONSTRUCTION - ESTIMATED COMPLETION IN EARLY 2022. Two story - the popular 2249 square foot Patriot plan has 4 bedrooms, 2.5 bathrooms, a kitchen with island open to family and dining area. The back door opens to a covered patio. White kitchen cabinets and vinyl plank flooring. Bedroom 1 and study down with 3 Bedrooms and loft upstairs. Large walk-in shower in primary bath. Home is 4 sides masonry with full gutters, landscaping and irrigation system.
Investor Tools
$382,703
Estimated Property Value
$305,530Estimated Mortgage Balance
$77,173Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,491 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,081/month
$57/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,057
$382,703
2025
$76,716
$305,987
$382,703
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,057
$382,703
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$332,080
No
First
Feb 25, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$305,530
$77,173
20%
80%
$1,991/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$2,048/mo
+$642/mo
8.4%
