$350,000
NAL Estimated Property Value1905 Maplewood Trl, Colleyville, TX, 76034
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Building Information
Year Built1995
Stories2
Garage Spaces2
Land Information
APN37939C-D-1905
Lot Number1905
SubdivisionShadowood Trail Condominiums
Land UseResidential
Legal DescriptionSHADOWOOD TRAIL CONDOMINIUMS BLOCK D LOT 1905 .0110% IN COMMON AREA
Census Tract113639
Assessed Land Value$30,000
Assessed Improvement Value$297,001
Assessment Year2025
About this property
Private Colleyville Condo in Shadowood Trail Condo Community. 3 Bedroom, 2.5 Bath, 2 Car Garage, private fenced back yard. Vaulted ceiling, wood floors in family, wbfp in family, tile in kitchen and baths. Granite in kitchen, stainless appliances, kitchen island, pantry, walk-in laundry room. New carpet Nov 2022. Primary bedroom down with private bath, 2 bedrooms and Jack n jill bath upstairs. half bath down. Great location at Glade Rd and Bransford. Exterior Maintenance included in monthly HOA dues. Community pool and Club House.
Investor Tools
$350,000
Estimated Property Value
$222,652Estimated Mortgage Balance
$127,348Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$277/month
$338/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,577
$327,001
2025
$30,000
$297,001
$327,001
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,577
$327,001
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$231,000
No
First
Apr 6, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,652
$127,348
36%
64%
$1,479/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,880/mo
$1,817/mo
+$1,063/mo
9.9%
