$295,000
NAL Estimated Property Value5565 Rutledge Dr, The Colony, TX, 75056
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator
FlooringTile
Exterior
Lot Size5,850 sqft
Building Information
Year Built1977
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR01176
Lot Number22
SubdivisionColony No 20
Land UseResidential
Legal DescriptionCOLONY NO 20 BLK 137 LOT 22
Census Tract021533
Assessed Land Value$58,500
Assessed Improvement Value$229,311
Assessment Year2025
About this property
MOTIVATED SELLER!! This perfect starter home in The Colony is packed with recent updates, including an updated kitchen and flooring, foundation repairs, AC maintenance, and fresh paint touch-ups throughout. The roof has already been checked by a specialist and is in great shape, providing added peace of mind. The seller has taken great care to ensure the home is move-in ready, making it an excellent opportunity for buyers looking for a well-maintained home in a fantastic location. Don’t miss out on this incredible deal—schedule your showing today!
Investor Tools
$295,000
Estimated Property Value
$284,562Estimated Mortgage Balance
$10,438Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,800 /month
Positive
Cash Flow Estimate:
$600 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$601/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,739
$287,811
2025
$58,500
$229,311
$287,811
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,739
$287,811
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone First Mortgage Inc
Conventional
$291,000
No
First
Feb 26, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$284,562
$10,438
3%
96%
$1,745/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,340/mo
$1,745/mo
+$595/mo
9.5%
