$656,000
NAL Estimated Property Value3204 Overland Drive, Plano, TX, 75023
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesBalcony
Building Information
Year Built1977
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-0397-002-0110-1
Lot Number11A
SubdivisionPrairie Creek Estates No 3 (Cpl)
Land UseResidential
Legal DescriptionPRAIRIE CREEK ESTATES NO 3 (CPL), BLK B, LOT 11A
Census Tract031681
Assessed Land Value$135,000
Assessed Improvement Value$450,921
Assessment Year2025
About this property
Gorgeous updated 4 bedroom on exceptionally cul de sac lot in West Plano over 3000 SF. Oversized living room, Master bedroom, car garage and kitchen. Den has wall of windows looking to back yard and covered patio and porch. Island kitchen with granite, plenty cabinets, SS & black appliances, opens to dinning area. Guest suite down. HUGE MASTER SUITE IS A SHOWSTOPPER. Completely remodeled with granite counters, separate sink, shower, tub. Custom storage in master closet. Enjoy over sized balcony and covered patio with sunrise and sunset view.
Investor Tools
$656,000
Estimated Property Value
$378,150Estimated Mortgage Balance
$277,850Estimated Equity
42% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,936 /month
Positive
Cash Flow Estimate:
$1,312 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$927/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,846
$585,921
2025
$135,000
$450,921
$585,921
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,846
$585,921
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$408,750
No
First
May 23, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$378,150
$277,850
42%
58%
$2,451/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,040/mo
$2,451/mo
+$589/mo
5.6%
