$301,978
NAL Estimated Property Value626 Colgate Cir, Princeton, TX, 75407
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCarpet, Ceramic Tile
Building Information
Year Built2022
Stories1
Garage Spaces2
Land Information
APNR-12300-00J-0130-1
Lot Number13
SubdivisionMonticello Park - Phase 1(Cpn)
Land UseResidential
Legal DescriptionMONTICELLO PARK - PHASE 1(CPN), BLK J, LOT 13
Census Tract031005
Assessed Land Value$100,000
Assessed Improvement Value$201,978
Assessment Year2025
About this property
New built, one story, open concept home. Great layout and modern design with plenty of natural sunlight. Features a large kitchen with granite counters, and island, Stainless Steel appliances. Primary with ensuite bath and 2 secondary bedrooms with shared bath. Spacious fenced backyard great for family gatherings. Home is very close to community playground. Easy access to highway, close to shopping and restaurants
Investor Tools
$301,978
Estimated Property Value
$230,881Estimated Mortgage Balance
$71,097Estimated Equity
23% 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
$611/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,828
$301,978
2025
$100,000
$201,978
$301,978
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,828
$301,978
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Velocio Mortgage Llc
Conventional
$245,592
No
First
Feb 28, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,881
$71,097
23%
76%
$1,473/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,150/mo
$1,473/mo
+$677/mo
8.5%
