$320,880
NAL Estimated Property Value2511 Manor Valley Ct, Missouri City, TX, 77459
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesMicrowave, Dishwasher
Exterior
Lot Size4,075 sqft
Building Information
Year Built2021
Garage Spaces1
Land Information
APN8118-17-003-0030-907
Lot Number3
SubdivisionSienna Sec 17b And 17c
Land UseResidential
Legal DescriptionSIENNA SEC 17B AND 17C, BLOCK 3, LOT 3
Census Tract674504
Assessed Land Value$59,800
Assessed Improvement Value$261,080
Assessment Year2025
About this property
This is a stunning townhouse! On the first floor, you'll find an open family room, a half bathroom, a kitchen, and a casual dining area that has a view of the covered patio. On the second floor, there is a main suite and two secondary bedrooms. The upstairs has a flexible space that can be used as a game room, study area, or exercise area.
Investor Tools
$320,880
Estimated Property Value
$174,786Estimated Mortgage Balance
$146,094Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,925 /month
Positive
Cash Flow Estimate:
$642 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$529/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,746
$320,880
2025
$59,800
$261,080
$320,880
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,746
$320,880
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East West Bank
Conventional
$189,600
No
First
Apr 28, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$174,786
$146,094
45%
54%
$892/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$892/mo
+$1,688/mo
9.6%
