$402,550
NAL Estimated Property Value2725 Colonial Drive, Carrollton, TX, 75007
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Plumbed For Ice Maker
FlooringHardwood
Exterior
Lot Size9,161 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR54024
Lot Number13,A
SubdivisionRollingwood Est 5
Land UseResidential
Legal DescriptionROLLINGWOOD EST 5 BLK 1 LOT 13-A
Census Tract021615
Assessed Land Value$84,994
Assessed Improvement Value$317,556
Assessment Year2025
About this property
Remodel from the studs including wall and ceiling insulation, drywall, new kitchen, new baths, water resistant wood flooring windows, interior paint, garage door and opener, baseboards, interior led lighting, ceiling fans, outlets and switches, interior doors trim and hardware, patio exterior doors, epoxy garage floor paint, doorbell, driveway, side patio and retaining wall replaced, fence repairs and staining. See list attached.
Investor Tools
$402,550
Estimated Property Value
$302,891Estimated Mortgage Balance
$99,659Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,415 /month
Positive
Cash Flow Estimate:
$805 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$379/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,536
$402,550
2025
$84,994
$317,556
$402,550
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,536
$402,550
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$328,000
No
First
Apr 19, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$302,891
$99,659
24%
75%
$1,967/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,967/mo
+$123/mo
6.2%
