$468,426
NAL Estimated Property Value100 Trailwood Dr, Allen, TX, 75002
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesWater Purifier, Dishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Ice Maker, Microwave, Convection Oven, Refrigerator, Vented Exhaust Fan, Washer
FlooringCarpet, Ceramic Tile, Hardwood, Marble
Exterior
Lot Size7,057 sqft
Building Information
Year Built2001
Stories2
Roof Type105
Garage Spaces1
Land Information
APNR-3799-00A-0010-1
Lot Number1
SubdivisionMorningside Addition Phase 3 (Cal)
Land UseResidential
Legal DescriptionMORNINGSIDE ADDITION PHASE 3 (CAL), BLK A, LOT 1
Census Tract031504
Assessed Land Value$113,400
Assessed Improvement Value$355,026
Assessment Year2025
About this property
{4} B I G BEDROOMS IN THIS {2.5 BATH RED COLONIAL 2 STORY}DESIREABLE {MORNINGSIDE ESTATES}THE LIGHT AND BRIGHT 2472 SQUARE-FOOT HOME IS DECORATOR-PERFECT,OPENS INTO A LARGE FAMILY ROOM THAT OPENS INTO A GRANITE CLAD GOURME KITCHEN. THERE'S A 10 FOOT GRANITE BREAKFAST BAR, UPSCCALEAPPLIANCES,GLEAMING HARDWOOD FLOORS.NEWER WINDOWS THROUGH-OUT.SKY- HIGH CEILINGS WITH CLEAR-STORY WINDOWS.LEVEL ONE HAS THE PRIMARY BEDROOM AND BATH SPACIOUS SHOWER AND SOAKING TUB. MOVE-IN READY!!CALL TODAY
Investor Tools
$468,426
Estimated Property Value
$313,758Estimated Mortgage Balance
$154,668Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,811 /month
Positive
Cash Flow Estimate:
$937 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$761/month
$400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,792
$468,426
2025
$113,400
$355,026
$468,426
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,792
$468,426
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$333,750
No
First
Feb 16, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$313,758
$154,668
33%
67%
$2,001/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,350/mo
$2,401/mo
+$949/mo
8.6%
