$302,000
NAL Estimated Property Value5212 Miller Circle, The Colony, TX, 75056
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size7,244 sqft
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR09992
Lot Number73
SubdivisionColony No 8
Land UseResidential
Legal DescriptionCOLONY NO 8 BLK 58 LOT 73
Census Tract021520
Assessed Land Value$64,901
Assessed Improvement Value$185,202
Assessment Year2025
About this property
Gorgeous Remodeled 3 bed, 2 bath Home, featuring open concept kitchen with island stone covered base and garnite countertops and glass backsplash, new appliances, open living room with stone covered chimney, fully remodeled bathrooms, faux wood blinds all over the house, all new doors, new ceiling fans, and lot more!!!!Welcome home!!!!!!!!!!!!
Investor Tools
$302,000
Estimated Property Value
$167,051Estimated Mortgage Balance
$134,949Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$591/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,583
$250,103
2025
$64,901
$185,202
$250,103
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,583
$250,103
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Quicken Loans Llc
Fha
$190,781
Yes
First
Jan 24, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$167,051
$134,949
44%
55%
$1,144/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,340/mo
$1,144/mo
+$1,196/mo
9.3%
