$276,000
NAL Estimated Property Value5000 N Colony Boulevard, The Colony, TX, 75056
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size7,697 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR09848
Lot Number19
SubdivisionColony No 15
Land UseResidential
Legal DescriptionCOLONY NO 15 BLK 103 LOT 19
Census Tract021521
Assessed Land Value$70,400
Assessed Improvement Value$190,518
Assessment Year2025
About this property
Fantastic opportunity here! Inside features a renovated kitchen with in appliances, cabinets, countertops & breakfast bar. An electric fireplace highlights the living room. Jack-n-Jill bathroom completely updated with designer tile,2 vanities & dual flush toilet. All living spaces have fresh texture,paint,6 panel doors, w laminate flooring carpet. Currently tenant occupied until end of March****HIGHEST AND BEST OFFERS DUE BY 5pm 2-17-22****
Investor Tools
$276,000
Estimated Property Value
$191,953Estimated Mortgage Balance
$84,047Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,656 /month
Positive
Cash Flow Estimate:
$552 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$584/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,629
$260,918
2025
$70,400
$190,518
$260,918
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,629
$260,918
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sunward Fcu
Conventional
$212,000
No
First
Apr 4, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$191,953
$84,047
30%
70%
$851/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,340/mo
$851/mo
+$1,489/mo
10.2%
