$547,262
NAL Estimated Property Value2827 MANOR RD B Plan, Austin, TX, 78722
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesGas Cooktop, Dishwasher, Disposal, Microwave, Oven, Stainless Steel Appliance(s), Tankless Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesBalcony
Lot Size1,634 sqft
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APN0212121830
Lot Number29
SubdivisionRoseville On Manor Condominiums
Land UseCondominiums
Legal DescriptionUNT 29 ROSEVILLE ON MANOR CONDOMINIUMS PLUS 4.08 % INT IN COM AREA
Census Tract000402
Assessed Land Value$130,806
Assessed Improvement Value$416,456
Assessment Year2025
About this property
Roseville on Manor is home to 39 distinctive residences in one of Austin’s most vibrant east Austin locations. With both studio & town home options, Roseville showcases fabulous floor plans, attached two-car garages & well- appointed finishes. List price does not include upgrades, studios (A floor plan) does not include parking. Pricing & availability subject to change. Project is under construction, completion estimate late June 2019. APPT W/AGENT ONLY. DO NOT ENTER CONSTRUCTION SITE.FEMA - Unknown Restrictions: Yes
Investor Tools
$547,262
Estimated Property Value
$253,854Estimated Mortgage Balance
$293,408Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,284 /month
Positive
Cash Flow Estimate:
$1,095 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$228/month
$165/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$547,262
2025
$130,806
$416,456
$547,262
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$547,262
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$260,000
No
First
Jan 13, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$253,854
$293,408
53%
46%
$1,559/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,310/mo
$1,724/mo
+$586/mo
5.1%
