$420,000
NAL Estimated Property Value1029 Colonial Drive, Coppell, TX, 75019
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size2,500 sqft
Building Information
Year Built2003
Stories2
Roof Type105
Garage Spaces2
Land Information
APN180066500B0080000
Lot Number8
SubdivisionTownhouses Of Coppell
Land UseResidential
Legal DescriptionTOWNHOUSES OF COPPELL BLK B LOT 8 INT202100237135 DD08062021 CO-DC 0066500B00800 2CO0066500B
Census Tract014121
Assessed Land Value$75,000
Assessed Improvement Value$345,000
Assessment Year2025
About this property
Investor friendly. Eligible for Coppell ISD open enrollment until June 9th 2021 Call CISD to verify. Luxury Townhome in Estates of Coppell. Rare floor plan with master down, extra living area AND a bonus room on the second floor, corner unit with lots of light. All hard floors throughout. Extra storage in garage. Conveniently located facing the common green area and community pool with access to community workout room. Near major highways, DFW airport and shopping.
Investor Tools
$420,000
Estimated Property Value
$0Estimated Mortgage Balance
$420,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,520 /month
Positive
Cash Flow Estimate:
$840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$847/month
$225/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,059
$420,000
2025
$75,000
$345,000
$420,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,059
$420,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$420,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,420/mo
$225/mo
+$2,195/mo
6.9%
