$338,000
5221 Alpha Dr, The Colony, TX, 75056
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Gas Water Heater
FlooringLuxury Vinyl Plank
Exterior
Lot Size7,131 sqft
Building Information
Year Built1974
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR00200
Lot Number23
SubdivisionColony No 5
Land UseResidential
Legal DescriptionCOLONY NO 5 BLK 35 LOT 23
Census Tract021530
Assessed Land Value$71,300
Assessed Improvement Value$223,146
Assessment Year2025
Investor Tools
$238,610Estimated Mortgage Balance
$98,390Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,028 /month
Positive
Cash Flow Estimate:
$676 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$476/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,027
$294,446
2025
$71,300
$223,146
$294,446
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,027
$294,446
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Genesis Capital Llc
Building Or Construction Loan
$240,000
No
First
May 12, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,610
$98,390
29%
71%
$1,439/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,340/mo
$1,439/mo
+$901/mo
8.3%
