$370,910
NAL Estimated Property Value1201 Pebblebrook Drive, McKinney, TX, 75071
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size4,574 sqft
Building Information
Year Built2019
Stories2
Garage Spaces2
Land Information
APNR-11590-00A-0010-1
Lot Number1
SubdivisionResidences At Jean's Creek, The (Cmc)
Land UseResidential
Legal DescriptionRESIDENCES AT JEAN'S CREEK, THE (CMC), BLK A, LOT 1
Census Tract030609
Assessed Land Value$94,500
Assessed Improvement Value$276,410
Assessment Year2025
About this property
Welcome to Jean's Creek, McKinney's newest townhome community. This Magnolia floorplan features an open concept kitchen with SS appliances, under counter lighting, granite countertops, gas range, and a large walk-in pantry. The kitchen opens to a spacious living area with beautiful wood flooring. Three bedrooms upstairs including a large master suite with quartz counters and his & her sinks and large walk-in closet. This unit is under construction expected completion is Sept. Photos are of model.
Investor Tools
$370,910
Estimated Property Value
$269,697Estimated Mortgage Balance
$101,213Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,225 /month
Positive
Cash Flow Estimate:
$742 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$577/month
$210/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,066
$370,910
2025
$94,500
$276,410
$370,910
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,066
$370,910
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$279,750
No
First
May 23, 2024
Jun 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$269,697
$101,213
27%
73%
$1,678/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$1,888/mo
+$812/mo
8.7%
