$632,424
NAL Estimated Property Value8020 Little Ml, The Colony, TX, 75056
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Hardwood, Tile, Wood
Exterior
Exterior FeaturesCovered Courtyard, Rain Gutters, Private Yard
Lot Size5,502 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR524678
Lot Number7
SubdivisionAberdeen At Tribute Ph 1
Land UseResidential
Legal DescriptionABERDEEN AT TRIBUTE PH 1 BLK K LOT 7
Census Tract021534
Assessed Land Value$143,000
Assessed Improvement Value$489,424
Assessment Year2025
Investor Tools
$632,424
Estimated Property Value
$505,568Estimated Mortgage Balance
$126,856Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,795 /month
Positive
Cash Flow Estimate:
$1,265 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,238/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,695
$632,424
2025
$143,000
$489,424
$632,424
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,695
$632,424
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstar Bank Fsb
Conventional
$544,500
No
First
Jul 7, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$505,568
$126,856
20%
80%
$3,265/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,340/mo
$3,865/mo
$-1,525/mo
4.4%
