$221,000
NAL Estimated Property Value330 Las Colinas Boulevard E 228, Irving, TX, 75039
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesOther
Lot Size3.22 acres
Building Information
Year Built2001
Stories1
Roof Type172
Garage Spaces1
Land Information
APN32C49680000000228
Lot Number1
SubdivisionGrand Treviso Condos
Land UseResidential
Legal DescriptionGRAND TREVISO CONDOS BLK A LT 1 ACS 3.217 UNIT 228 CE 0.2600 INT202200272262 DD10142022 CO-DC 1496800A00100 1CI1496800A
Census Tract014208
Assessed Land Value$9,110
Assessed Improvement Value$210,790
Assessment Year2025
About this property
For sale condo in the heart of Las Colinas. Walking distance from Toyota Music Factory, Lake Carolyn, Mandalay Canal, Water Street restaurants and much more. Conveniently located within minutes of DFW and Love Field airports. Condo has views of relaxing canal. The Grand Treviso offers 24hr concierge services, climate controlled hallways, large gym, club house, gas grills, residents lounge, yoga room, business center, monthly events and more.
Investor Tools
$221,000
Estimated Property Value
$162,780Estimated Mortgage Balance
$58,220Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,410 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$484/month
$492/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,702
$219,900
2025
$9,110
$210,790
$219,900
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,702
$219,900
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$174,375
No
First
Oct 14, 2022
Nov 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,780
$58,220
26%
74%
$1,046/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,960/mo
$1,538/mo
+$422/mo
10.6%
