$396,000
NAL Estimated Property Value1802 Trailwood Drive, Euless, TX, 76039
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size13,691 sqft
Building Information
Year Built1967
Stories1
Garage Spaces2
Land Information
APN42440-6-2
Lot Number2
SubdivisionTrailwood Addition
Land UseResidential
Legal DescriptionTRAILWOOD ADDITION BLOCK 6 LOT 2
Census Tract113516
Assessed Land Value$80,000
Assessed Improvement Value$218,000
Assessment Year2025
About this property
Wonderful single story in Trailwood! 4 bedroom split floor plan. 2 living & 2 dining Kitchen updated in 2013 with maple cabinets, granite, SS appliances, stone backsplash and wood like tile flooring. 2nd living room and breakfast overlook covered patio and open extended patio with firepit. 2 tuff shed. sprinkler system. Extra parking on side of home. Walking distance to Trailwood Park and walk-bike trails. No survey. All information deeded reliable, buyer and buyer's agent to verify. Deadline to receive offers is Thursday, April 29@ 7:00 p.m.
Investor Tools
$396,000
Estimated Property Value
$246,018Estimated Mortgage Balance
$149,982Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,376 /month
Positive
Cash Flow Estimate:
$792 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$740/month
$45/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,904
$298,000
2025
$80,000
$218,000
$298,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,904
$298,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Waterstone Mortgage Corp
Conventional
$272,000
No
First
May 27, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$246,018
$149,982
37%
62%
$1,631/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,450/mo
$1,676/mo
+$774/mo
7.4%
