$351,000
NAL Estimated Property Value4901 N Colony Blvd, The Colony, TX, 75056
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven
FlooringVinyl
Exterior
Lot Size6,599 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR09680
Lot Number25
SubdivisionColony No 15
Land UseResidential
Legal DescriptionCOLONY NO 15 BLK 85 LOT 25
Census Tract021521
Assessed Land Value$66,000
Assessed Improvement Value$270,538
Assessment Year2025
About this property
This charming one story brick home offers an open concept living & dining space, a bright kitchen, and two covered patios. Three bedrooms are secluded down a hallway with the master at the rear of the home. This home is move in ready with new flooring, paint, fixtures, ceiling fans, and kitchen & bathroom updates. There is No HOA. The home is ideally located with access to all the shopping, dining and entertainment the area has to offer.
Investor Tools
$351,000
Estimated Property Value
$340,727Estimated Mortgage Balance
$10,273Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,106 /month
Positive
Cash Flow Estimate:
$702 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$738/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,096
$336,538
2025
$66,000
$270,538
$336,538
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,096
$336,538
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pilgrim Mortgage Llc
Fha
$346,308
Yes
First
Jun 20, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$340,727
$10,273
2%
97%
$2,077/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,340/mo
$2,077/mo
+$263/mo
8.0%
