$377,000
NAL Estimated Property Value4616 Queen Cir, The Colony, TX, 75056
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator
FlooringTile, Wood
Exterior
Lot Size6,599 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR102003
Lot Number24
SubdivisionColony No 28
Land UseResidential
Legal DescriptionCOLONY NO 28 BLK 218 LOT 24
Census Tract021518
Assessed Land Value$70,290
Assessed Improvement Value$228,937
Assessment Year2025
About this property
Beautifully updated home with a welcoming finish. Open living area with a wood burning fireplace and lots of natural light. Engineered bamboo floors throughout the living area and master bedroom. Custom shower with a double vanity and walk in closet for the master bathroom. Updates include the roof, siding, HVAC, cabinets, countertops, appliances, flooring, baseboard, fixtures and much more. Short walk to the lake
Investor Tools
$377,000
Estimated Property Value
$369,762Estimated Mortgage Balance
$7,238Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,352 /month
Positive
Cash Flow Estimate:
$784 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$672/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,180
$299,227
2025
$70,290
$228,937
$299,227
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,180
$299,227
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Neighborhood Mtg Acceptance Co
Conventional
$375,250
No
First
Jul 24, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$369,762
$7,238
1%
98%
$2,250/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,340/mo
$2,250/mo
+$90/mo
7.4%
