$460,997
NAL Estimated Property Value108 Colonial, Joshua, TX, 76058
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,797 sqft
Building Information
Year Built2021
Garage Spaces3
Land Information
APN126.2246.03090
Lot Number9
SubdivisionHeritage Ii
Land UseResidential
Legal DescriptionLOT 9 BLK 3 HERITAGE II
Census Tract130214
Assessed Land Value$71,000
Assessed Improvement Value$389,997
Assessment Year2025
Investor Tools
$460,997
Estimated Property Value
$358,255Estimated Mortgage Balance
$102,742Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,766 /month
Positive
Cash Flow Estimate:
$922 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,064/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,459
$460,997
2025
$71,000
$389,997
$460,997
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,459
$460,997
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Va
$393,058
Yes
First
Sep 22, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$358,255
$102,742
22%
78%
$2,357/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,385/mo
$2,597/mo
$-212/mo
6.2%
