$307,000
NAL Estimated Property Value20404 Lone Peak Pass, Manor, TX, 78653
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesCooktop, Dishwasher, Gas Oven, Washer/Dryer
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesBalcony, Private Yard
Lot Size6,251 sqft
Building Information
Year Built2022
Stories1
Roof Type121
Garage Spaces1
Land Information
APN02398201230000
Lot Number12
SubdivisionManor Heights Phs 2 Sec 2
Land UseResidential
Legal DescriptionMANOR HEIGHTS PHS 2 SEC 2 BLK J LOT 12
Census Tract045800
Assessed Land Value$75,938
Assessed Improvement Value$223,721
Assessment Year2025
About this property
New construction beautiful house, huge living area, 4 bedroom and 2 full bath, with private backyard.
Investor Tools
$307,000
Estimated Property Value
$270,388Estimated Mortgage Balance
$37,084Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,842 /month
Positive
Cash Flow Estimate:
$614 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$757/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,548
$299,659
2025
$75,938
$223,721
$299,659
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,548
$299,659
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Assurance Financial Group Llc
Conventional
$287,616
No
First
Jan 31, 2023
Feb 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$270,388
$39,612
12%
88%
$1,725/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$1,725/mo
+$965/mo
10.5%
