Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$279,900

For Sale - Active
19712 Abigail Fillmore Rd, Manor, TX 78653
4 Beds
2 Baths
1,672 Square Feet
0.00 Acres Lot
Built in 2022
For Sale - Active
Units n/a
Checked: 14 hours ago
Updated: Aug 19, 2025 at 03:48AM

Investment Summary


Monthly Cash Flow
-$578
Cap Rate
3.2%
Cash-on-Cash Return
-10.8%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-6.4%

Property Description


0.00 Acres Lot
Built in 2022
For Sale - Active
Units n/a

This 4 bedroom, 2 bathroom, 2 car garage home is located in the Manor Heights South subdivision and is ready for its new owner! The kitchen, dining and living room features an open concept design. The kitchen has a breakfast bar/island, built-in microwave, gas range, solid surface countertops and pantry. Primary bathroom has double vanities, walk in closet and walk in shower. The secondary bedrooms are separate from the primary. There is also an interior laundry room, fenced back yard, covered patio and porch!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 2
  • # of Stories: 1

Exterior Features

  • Foundation: Slab
  • Roof Type: Flat
  • Roof Material: Composition, Shingle
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: Carrilon Residential Community
  • HOA Fee: $50/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 0241771814
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 2022

Tax Information

  • Annual Tax: $8,654

Utilities

  • Water & Sewer: Public
  • Heating: Central
  • Cooling: Central Air

Location

  • County: Travis

Listing Details


Listed by:
Tara Williams
Re/Max Better Place
(254) 458-5824

Source:
Central Texas MLS (CTXMLS)
MLS#: 581542
Central Texas MLS (CTXMLS)

Investment Summary


Monthly Cash Flow
-$578
Cap Rate
3.2%
Cash-on-Cash Return
-10.8%
Debt Coverage Ratio
0.56
Internal Rate of Return (5 years)
-6.4%

Purchase Details

Find an Agent

Purchase price:
$279,900
Amount financed:
-$223,920
Down payment:
$55,980
Closing costs:
$8,397
Rehab costs:
$0
Initial cash invested:
$64,377
Square feet:
1,672
Cost per square foot:
$167
Monthly rent per square foot:
$1.32

Financing Details

Find a Lender

Loan amount:
$223,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,325
Property tax:
$721
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,200

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (33%)
33%-$721-$8,654
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (2%)
2%-$50-$600
Total operating expenses: (60%)
60%-$1,321-$15,854

Cash Flow


Monthly Yearly
Net operating income:
$747 $8,964
Mortgage payments:
-$1,325 -$15,900
Cash flow:
$578 $6,936