$291,000
NAL Estimated Property Value5333 Colony Hill Road, Fort Worth, TX, 76112
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size7,736 sqft
Building Information
Year Built2004
Stories2
Garage Spaces2
Land Information
APN40997-1-5A
Lot Number5A
SubdivisionSutton Place
Land UseResidential
Legal DescriptionSUTTON PLACE BLOCK 1 LOT 5A
Census Tract101401
Assessed Land Value$23,211
Assessed Improvement Value$258,789
Assessment Year2025
About this property
***MULTIPLE OFFERS RECEIVED*** This well-maintained and move-in ready cul-de-sac home backs up to Meadowbrook golf course and offers a flexible floor plan with multiple living spaces to meet all your needs! Light, bright, and airy, with tall ceilings in the entry way. The family room features a decorative fireplace. Upstairs, you’ll love the flex space that can be used as either a media room or game room. All bedrooms are up and the primary suite boasts a separate tub and shower.
Investor Tools
$291,000
Estimated Property Value
$248,581Estimated Mortgage Balance
$42,419Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,746 /month
Positive
Cash Flow Estimate:
$582 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$544/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,073
$282,000
2025
$23,211
$258,789
$282,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,073
$282,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Conventional
$271,700
No
First
Nov 30, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,581
$42,419
14%
85%
$1,629/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,629/mo
+$298/mo
7.9%
