$405,000
NAL Estimated Property Value5964 Stone Mountain Road, The Colony, TX, 75056
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringCarpet, Tile
Exterior
Lot Size3,533 sqft
Building Information
Year Built2009
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR583917
Lot Number18
SubdivisionThe Cascades At The Legends Ph 2
Land UseResidential
Legal DescriptionTHE CASCADES AT THE LEGENDS PH 2 BLK H LOT 18
Census Tract021532
Assessed Land Value$88,648
Assessed Improvement Value$296,651
Assessment Year2025
About this property
Beautiful renovated home, the Colony 2 story offers granite kitchen countertops, master bedroom on the first floor, private and separate from the other bedrooms, Entertain in the open living room, open to the kitchen with an island, enjoy the additional living room pr loft on the 2nd floor, carpet and master bathroom recently renovated, community pools part of HOA, located minutes from shopping and dinning, walking trails, HOA maintains exterior insurance , full use of facilities
Investor Tools
$405,000
Estimated Property Value
$317,922Estimated Mortgage Balance
$87,078Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,430 /month
Positive
Cash Flow Estimate:
$810 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$702/month
$554/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,401
$385,299
2025
$88,648
$296,651
$385,299
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,401
$385,299
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank & Trust Co
Conventional
$333,000
No
First
Oct 21, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$317,922
$87,078
21%
78%
$2,060/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,340/mo
$2,614/mo
$-274/mo
6.9%
