$406,079
NAL Estimated Property Value14401 Heartland Dr, Manor, TX, 78653
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesENERGY STAR Qualified Appliances, Stainless Steel Appliance(s), Tankless Water Heater
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesPrivate Yard
Lot Size5,597 sqft
Building Information
Year Built2022
Stories2
Roof Type121
Garage Spaces2
Land Information
APN02456711080000
Lot Number8
SubdivisionShadowglen Phs 2 Sec 25-26
Land UseResidential
Legal DescriptionSHADOWGLEN PHS 2 SEC 25-26 BLK O LOT 8
Census Tract042400
Assessed Land Value$73,485
Assessed Improvement Value$332,594
Assessment Year2025
About this property
Brand NEW energy-efficient home ready August 2022! Unwind in the private main floor primary suite, complete with a sizeable walk-in closet and bath. The private downstairs study makes an ideal reading area. Upstairs, the kids will love the spacious game room. Enjoy the rec center, water park, & golf course at ShadowGlen. Known for their energy-efficient features, our homes help you live a healthier and quieter lifestyle while saving thousands of dollars on utility bills.
Investor Tools
$406,079
Estimated Property Value
$442,288Estimated Mortgage Balance
$406,079Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,912 /month
Positive
Cash Flow Estimate:
$971 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$663/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$406,079
2025
$73,485
$332,594
$406,079
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$406,079
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
C & T Mortgage Inc
Va
$475,490
Yes
First
Aug 29, 2022
Sep 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$442,288
N/A
0%
109%
$2,851/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$3,151/mo
$-461/mo
7.9%
