1924 Shadowood Trl, Colleyville, TX, 76034 | $293/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1924 Shadowood Trl, Colleyville, TX, 76034 | $293/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1377 sft

6704 Fire Hill Dr, Fort Worth, TX, 76137

3 Bed
2 Bath
1626 sft

4105 Hemlock St, Fort Worth, TX, 76137

3 Bed
2 Bath
1614 sft

6320 Melanie Dr, Fort Worth, TX, 76131

3 Bed
2 Bath
1436 sft

5311 Iris Ln, Arlington, TX, 76016

Nearby investment properties with comparable prices

3 Bed
2 Bath
1844 sft

8308 Water Buck Run, Fort Worth, TX, 76179

3 Bed
2 Bath
1404 sft

7332 Glen Dr, Watauga, TX, 76148

3 Bed
2 Bath
1387 sft

5321 Wheat Sheaf Trl, Fort Worth, TX, 76179

3 Bed
2 Bath
1719 sft

7413 Rhonda Ct, Watauga, TX, 76148

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Colleyville at 1924 Shadowood Trl, Colleyville, TX, 76034 listed at $299,000 pairs $2,419/mo rent with a $1,463/mo payment to leave $293/mo cash flow. Total monthly income runs $2,419/mo, and annual cash flow reaches $3,519/yr on $99,119 cash to close. Return on cash invested measures 23.46% in year one, and rental yield registers 9.71% at a $299,000 basis. Equity gained on principal adds $1,929/yr, and annual property appreciation at 5% supports $82,608 by year five. Five-year ROI tracks 123.12% and total cumulative return in cash totals $122,038. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,419/mo property income relative to a $1,463/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1984

3,310 sqft lot

$N/A/sqft

No HOA

More details about the property

Completely remodeled townhome in the heart of Colleyville blends modern sophistication with timeless comfort. Featuring Italian marble tile in bathrooms, beautiful light filled rooms, fresh paint, and new luxury plank flooring, every detail has been elevated for a turnkey experience. The property also has two new HVAC units, new water heater, new appliances, updated bathrooms, kitchen appliances, etc. The open-concept design offers a spacious primary suite and a versatile loft that doubles as a guest room or private office. A brand-new water heater and appliances add peace of mind, while sleek finishes create a refined aesthetic throughout. Primary bedroom upstairs has a walk out balcony. Located in central Colleyville, this home sits next to Colleyville City Park, with tennis courts, sand volleyball, baseball fields, playgrounds, and walking trails just steps from your door. Enjoy easy access to upscale dining, boutique shopping, and DFW Airport, all while living in one of the areas most desirable communities along with being in the highly acclaimed GCISD School District. Perfect as a lock-and-leave, executive retreat, or stylish primary residence, this rare offering combines low-maintenance living with high-end design. Furniture and furnishings are also available for separate purchase, this home is move-in ready! Listing agent is the owner, no sign in yard.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76034, Colleyville, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,412 (100%)
Owner Occupied HU	8,472 (90.0%)
Renter Occupied HU	681 ( 7.2%)
Vacant Housing Units	259 ( 2.8%)
Median Home Value	$664,112
Average Home Value	$763,457