$128,000
NAL Estimated Property Value16989 Shadow Wood Drive, Flint, TX, 75762
$166,400 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator
FlooringLaminate
Exterior
Lot Size19,994 sqft
Building Information
Year Built1998
Stories1
Roof Type106
Land Information
APN1-80950-0003-00-307000
Lot Number306-309
SubdivisionPine Trail Shores
Land UseResidential
Legal DescriptionPINE TRAIL SHORES LOT 307,308,309,306
Census Tract001913
Assessed Land Value$24,500
Assessed Improvement Value$45,055
Assessment Year2025
About this property
Great opportunity to own 7 lake community lots, the property is 2 bedrooms and 2 baths, open concept living, dining and kitchen< sunroom and deck on back of house and a covered front patio to sit and relax on! Large shop on property that can be used as guest quarters or rented out as income property, additional lots to add additional mobiles for additional income.
Investor Tools
$128,000
Estimated Property Value
$88,609Estimated Mortgage Balance
$39,391Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$166,400
Rent-to-Value Ratio: 0.72%
Rent Estimate
$768 /month
Positive
Cash Flow Estimate:
$256 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$131/month
$24/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$935
$69,555
2025
$24,500
$45,055
$69,555
No
Tax History
Year
Tax Paid
Assessed Value
2025
$935
$69,555
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
21st Mortgage Corp
Commercial
$89,256
No
First
Dec 29, 2025
Jan 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,609
$39,391
30%
69%
$536/mo
