Last 24 Hours
$297,670
NAL Estimated Property Value14812 Perlino Way Unit B, Manor, TX, 78653
$298,526 ARV
Off Market
3 Beds
2 Bath
1,555 Sq Ft
Condos / Townhouses
$1.19 / sqft
Built in 2023Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage Available
Heating
CoolingExterior
Lot Size8,525 sqft
Building Information
Year Built2023
Stories1
Garage Spaces2
Land Information
APN02507209850000
SubdivisionPalomino Condominiums
Land UseTownhomes
Legal DescriptionPALOMINO CONDOMINIUMS UNT 42B PLUS 0.4464 % INT IN COM AREA
Census Tract045900
Assessed Land Value$75,000
Assessed Improvement Value$222,670
Assessment Year2025
About this property
MOVE IN READY NOW!! 3 Bedroom/2 Bath/2car garage Condo for lease in the Palomino Community Manor, TX. Refrigerator, washer and dryer included. Vacant go show, Supra box located on the front porch. Owner does not accept housing vouchers.
Investor Tools
$297,670
Estimated Property Value
$230,551Estimated Mortgage Balance
$67,496Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$298,525
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,786 /month
Positive
Cash Flow Estimate:
$595 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$403/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,347
$297,670
2025
$75,000
$222,670
$297,670
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,347
$297,670
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$239,923
No
First
Feb 28, 2024
Mar 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,551
$67,119
22%
77%
$1,439/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$1,439/mo
+$881/mo
9.4%
12.4%