$2,116,400
NAL Estimated Property Value8100 Castlebridge, The Colony, TX, 75056
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesRefrigerator, Built-In Refrigerator, Dishwasher, Disposal, Gas Cooktop, Gas Oven, Ice Maker, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Fire Pit
Lot Size23,697 sqft
Building Information
Year Built2017
Stories2
Roof Type105
Garage Spaces3
Land Information
APNR699698
Lot Number24
SubdivisionWaterford Point Phase 1
Land UseResidential
Legal DescriptionWATERFORD POINT PHASE 1 BLK A LOT 24
Census Tract021534
Assessed Land Value$1,121,173
Assessed Improvement Value$1,009,791
Assessment Year2025
About this property
118 feet of Waterfront on Lake Lewisville with beautiful sunset views. Sliding patio doors open to fully transform the indoor to outdoor space. Covered patio, covered balcony, and courtyard with fireplace. Open floor plan. Lots of light. Gorgeous, spacious, lots of storage. Game room upstairs with balcony & elevator. This property is truly a gem. Make your home a retreat! NEW CONSTRUCTION - NEVER OCCUPIED.
Investor Tools
$2,116,400
Estimated Property Value
$0Estimated Mortgage Balance
$2,116,400Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$12,698 /month
Positive
Cash Flow Estimate:
$4,233 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$4,030/month
$1,022/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$37,777
$2,116,400
2025
$1,121,173
$1,009,791
$2,130,964
No
Tax History
Year
Tax Paid
Assessed Value
2024
$37,777
$2,116,400
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$2,116,400
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,060/mo
$1,022/mo
+$2,038/mo
1.7%
