$325,000
NAL Estimated Property Value4176 Clary Dr, The Colony, TX, 75056
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Double Oven
FlooringCarpet, Ceramic Tile
Exterior
Lot Size6,787 sqft
Building Information
Year Built1987
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR102629
Lot Number45
SubdivisionColony No 29
Land UseResidential
Legal DescriptionCOLONY NO 29 BLK 231 LOT 45
Census Tract021516
Assessed Land Value$78,099
Assessed Improvement Value$282,645
Assessment Year2025
About this property
Charming 3 bed 2 bath Lewisville ISD with a new roof! (2025) Wood-look tile, granite counters, cozy wood burning fireplace. Generously sized rooms with walk in closets. Tons of cabinet space in the kitchen and a Texas sized walk in pantry! Workshop in the garage! This home is turnkey and ready for you to call it HOME. Schedule your private showing today and start packing!
Investor Tools
$325,000
Estimated Property Value
$313,593Estimated Mortgage Balance
$11,407Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,070 /month
Positive
Cash Flow Estimate:
$690 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$514/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,542
$324,500
2025
$78,099
$282,645
$360,744
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,542
$324,500
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Mortgage Associates Inc
Conventional
$316,350
No
First
Nov 17, 2025
Dec 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$313,593
$11,407
3%
96%
$1,897/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,340/mo
$1,897/mo
+$443/mo
8.6%
