$305,655
NAL Estimated Property Value910 S Colonial Drive, Cleburne, TX, 76033
$324,178 ARV
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCeramic Tile, Vinyl
Exterior
Lot Size22,133 sqft
Building Information
Year Built1970
Garage Spaces2
Land Information
APN126.3065.00520
Lot Number20
Land UseResidential
Legal DescriptionLOT 20 BLK 3 WESTHILL
Census Tract131000
Assessed Land Value$52,000
Assessed Improvement Value$253,655
Assessment Year2025
About this property
4 BEDROOMS, 2 AND A HALF BATHROOMS, DOUBLE CAR GARAGE, LARGE HALF ACRE LOT, FENCED AND PRIVATE, VERY NICE AND LEVEL WITH SOME MATURE TREES. READY FOR MOVE IN, WITH ROOMY FLOOR PLAN, EXCEPTIONAL NEIGHBORHOOD. CLOSE TO SHOPPING AND RESTAURANTS. NEW HOT WATER HEATER TO BE INSTALLED IF NOT ALREADY DONE.
Investor Tools
$305,655
Estimated Property Value
$179,033Estimated Mortgage Balance
$126,622Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$324,178
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,834 /month
Positive
Cash Flow Estimate:
$611 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$127/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$305,655
2025
$52,000
$253,655
$305,655
No
Tax History
Year
Tax Paid
Assessed Value
2025
N/A
$305,655
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Usaa Fsb
Va
$204,900
Yes
First
Dec 18, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,033
$126,622
41%
59%
$1,229/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,229/mo
+$698/mo
7.6%
