$463,482
NAL Estimated Property Value9900 Becoming St, Manor, TX, 78653
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Free-Standing Range, Self Cleaning Oven, Stainless Steel Appliance(s), Electric Water Heater
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size8,895 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces1
Land Information
APN02196203050000
Lot Number6
SubdivisionWhisper Valley Village 1 Phs 1
Land UseResidential
Legal DescriptionLOT 6 BLK J WHISPER VALLEY VILLAGE 1 PHS 1
Census Tract002219
Assessed Land Value$56,362
Assessed Improvement Value$407,120
Assessment Year2025
About this property
New Construction by AVI Homes, Quick close. The Adams plan is one of AVI Homes most popular 2 story homes. Large spacious back yard. Inside has beautiful vinyl plank through out, hard tile in wet areas, Jetted master bath tub, Kit w/granite tops and stainless steel appliances. Neighborhood has google fiber, security camera, solar panels, geothermal heating & cooling & solar panels. All homes in Whisper Valley are net zero capable. On Lock Box-GORestrictions: Yes Sprinkler Sys:Yes
Investor Tools
$463,482
Estimated Property Value
$329,537Estimated Mortgage Balance
$133,945Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,781 /month
Positive
Cash Flow Estimate:
$927 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$940/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,960
$463,482
2025
$56,362
$407,120
$463,482
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,960
$463,482
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Elite Financing Group Llc
Va
$367,211
Yes
First
Jan 19, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$329,537
$133,945
28%
71%
$2,202/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$2,252/mo
+$438/mo
7.0%
