$350,000
NAL Estimated Property Value1321 Todd Dr, Plano, TX, 75023
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-1954-00C-0020-1
Lot Number2
SubdivisionRussell Creek Phase Iii (Cpl)
Land UseResidential
Legal DescriptionRUSSELL CREEK PHASE III (CPL), BLK C, LOT 2
Census Tract031633
Assessed Land Value$95,000
Assessed Improvement Value$236,396
Assessment Year2025
About this property
3-2-2 Well maintained brick home in Russell Creek. Property has full sprinkler system and newer fence. Property offered AS-IS, seller to make no repairs.
Investor Tools
$350,000
Estimated Property Value
$307,388Estimated Mortgage Balance
$42,612Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,100 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$615/month
$36/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,634
$331,396
2025
$95,000
$236,396
$331,396
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,634
$331,396
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Personal Re Services Inc
Conventional
$322,000
No
First
Nov 22, 2023
Dec 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,388
$42,612
12%
88%
$1,931/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,330/mo
$1,967/mo
+$363/mo
8.0%
