$559,272
NAL Estimated Property Value12413 Hitch Rack Way, McKinney, TX, 75071
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size5,500 sqft
Building Information
Year Built2016
Stories2
Garage Spaces2
Land Information
APNR-10837-00L-0470-1
Lot Number47
SubdivisionParcel 1704 Phase 3 (Cmc)
Land UseResidential
Legal DescriptionPARCEL 1704 PHASE 3 (CMC), BLK L, LOT 47
Census Tract030524
Assessed Land Value$150,000
Assessed Improvement Value$409,272
Assessment Year2025
Investor Tools
$559,272
Estimated Property Value
$407,876Estimated Mortgage Balance
$151,396Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,356 /month
Positive
Cash Flow Estimate:
$1,119 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$992/month
$144/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,109
$559,272
2025
$150,000
$409,272
$559,272
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,109
$559,272
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Conventional
$450,080
No
First
Jun 28, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$407,876
$151,396
27%
73%
$2,699/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,520/mo
$2,843/mo
+$677/mo
7.6%
