$415,000
NAL Estimated Property Value2204 Marion Drive, McKinney, TX, 75072
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APNR-9034-00T-0020-1
Lot Number2
SubdivisionHeights At Westridge Phase Ii The (Cmc)
Land UseResidential
Legal DescriptionHEIGHTS AT WESTRIDGE PHASE II THE (CMC), BLK T, LOT 2
Census Tract030536
Assessed Land Value$135,000
Assessed Improvement Value$279,191
Assessment Year2025
About this property
LOCATION, LOCATION!!! Very well maintained 2 story home in Frisco ISD! Open floor-plan with a gourmet kitchen with granite countertops overlooking the living area, game-room room upstairs, and a huge master bedroom! The home is on an over-sized lot with a covered patio, and plenty of side yard for a dog run. Playground and community pool are right around the corner! This is a must see that wont last long! Lots of upgrades including Roof replaced (2019), AC replaced (2017), Fence Stained (2019) as well as full indoor Paint (2019).
Investor Tools
$415,000
Estimated Property Value
$166,189Estimated Mortgage Balance
$248,811Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$586/month
$210/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,959
$414,191
2025
$135,000
$279,191
$414,191
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,959
$414,191
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Financial Network Inc
Conventional
$189,000
No
First
Mar 13, 2020
Apr 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$166,189
$248,811
59%
40%
$1,134/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$1,344/mo
+$976/mo
6.7%
