$428,000
NAL Estimated Property Value2808 Drake Ct, McKinney, TX, 75072
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Microwave, Gas Water Heater
FlooringCarpet
Building Information
Year Built1999
Stories1
Garage Spaces2
Land Information
APNR-4139-00A-0380-1
Lot Number38
SubdivisionLive Oak Village Phase 1 (Cmc)
Land UseResidential
Legal DescriptionLIVE OAK VILLAGE PHASE 1 (CMC), BLK A, LOT 38
Census Tract030531
Assessed Land Value$110,000
Assessed Improvement Value$300,166
Assessment Year2025
About this property
Perfect opportunity for a first time buyer or investor in a great area within a few minutes from amenities and shopping. Open floor plan with oversized rooms with plenty of room for storage. Spacious living area and kitchen with living rooms both in the front and rear of the home. Great starter home or investment. Roof replaced in 2018.
Investor Tools
$428,000
Estimated Property Value
$187,035Estimated Mortgage Balance
$240,965Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,568 /month
Positive
Cash Flow Estimate:
$856 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$866/month
$1,400/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,254
$410,166
2025
$110,000
$300,166
$410,166
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,254
$410,166
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$209,250
No
First
Nov 30, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$187,035
$240,965
56%
44%
$1,255/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,020/mo
$2,655/mo
+$365/mo
8.5%
