$410,000
NAL Estimated Property Value3006 Partridge Ln, McKinney, TX, 75072
Off Market
Commercial
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile, Laminate
Building Information
Year Built1995
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-3225-00B-0040-1
Lot Number4
SubdivisionPheasant Run Phase One (Cmc)
Land UseResidential
Legal DescriptionPHEASANT RUN PHASE ONE (CMC), BLK B, LOT 4
Census Tract030544
Assessed Land Value$135,000
Assessed Improvement Value$275,000
Assessment Year2025
About this property
HUGE PRICE REDUCTION!!! Currently leased home until June 30 2023. Desirable 1 story in the quiet Pheasant Run neighborhood in the Hardin and Eldorado area. Very open and flexible floorplan with huge island kitchen overlooking family room with fireplace and vaulted ceilings. Split bedroom arrangement with nice sized master and oversized master bath and large closet. No showings until proof of funds or pre approval have been emailed .
Investor Tools
$410,000
Estimated Property Value
$256,152Estimated Mortgage Balance
$153,848Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$690/month
$242/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,235
$410,000
2025
$135,000
$275,000
$410,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,235
$410,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$272,000
No
First
Mar 13, 2023
Apr 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$256,152
$153,848
37%
62%
$1,631/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$1,873/mo
+$447/mo
6.8%
