$358,000
NAL Estimated Property Value9903 Becoming St, Manor, TX, 78653
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, ENERGY STAR Qualified Appliances, Exhaust Fan, Microwave, Free-Standing Range, Water Heater
FlooringCarpet, Tile
Exterior
Lot Size7,854 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces1
Land Information
APN02196211020000
Lot Number12
SubdivisionWhisper Valley Village 1 Phs 1
Land UseResidential
Legal DescriptionLOT 12 BLK L WHISPER VALLEY VILLAGE 1 PHS 1
Census Tract002219
Assessed Land Value$56,338
Assessed Improvement Value$284,862
Assessment Year2025
About this property
New Construction by AVI Homes. New design! This one story features 10ft ceilings, Kit open to living area w/kit island and granite counter tops. Wood look ceramic tile flooring at entry, foyer & hall, living, kit and dining area. Wet areas tiled also. All AVI Homes include Geo thermal heating & cooling and solar panels. Great tax credits as well. Beautiful brick and stucco exterior.Restrictions: Yes Sprinkler Sys:Yes
Investor Tools
$358,000
Estimated Property Value
$232,839Estimated Mortgage Balance
$126,171Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,148 /month
Positive
Cash Flow Estimate:
$716 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$650/month
$50/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,006
$341,200
2025
$56,338
$284,862
$341,200
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,006
$341,200
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Home Loan Expert Llc
Conventional
$268,200
No
First
Jul 10, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$232,839
$150,161
39%
65%
$1,608/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,690/mo
$1,658/mo
+$1,032/mo
9.0%
