$353,327
NAL Estimated Property Value1305 Pebblebrook Ln, McKinney, TX, 75071
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOther
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Lot Size2,962 sqft
Building Information
Year Built2020
Stories2
Garage Spaces2
Land Information
APNR-11590-00A-0130-1
Lot Number13
SubdivisionResidences At Jean's Creek, The (Cmc)
Land UseResidential
Legal DescriptionRESIDENCES AT JEAN'S CREEK, THE (CMC), BLK A, LOT 13
Census Tract030609
Assessed Land Value$90,000
Assessed Improvement Value$263,327
Assessment Year2025
About this property
White Painted Cabinets, Lone Star Delaware Wood Floor, Carpet - Challenger Taupe Illusion, Kitchen Countertops Granite - Gietto, Kitchen Backsplash - Mosaic Architectural Gray, Bath Countertops - Celebration, Bath Tile Flooring & Shower Walls - Quartzite Ivory
Investor Tools
$353,327
Estimated Property Value
$179,125Estimated Mortgage Balance
$174,202Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,120 /month
Positive
Cash Flow Estimate:
$707 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$666/month
$210/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,230
$353,327
2025
$90,000
$263,327
$353,327
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,230
$353,327
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Wide Financial Llc
Conventional
$200,000
No
First
Dec 3, 2020
Jan 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$179,125
$174,202
49%
51%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$1,410/mo
+$1,290/mo
9.2%
