$432,000
NAL Estimated Property Value3224 Heatherbrook Dr, Plano, TX, 75074
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Ice Maker, Microwave
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-3811-00H-0180-1
Lot Number18
SubdivisionTimber Brook Estates Phase Iv (Cpl)
Land UseResidential
Legal DescriptionTIMBER BROOK ESTATES PHASE IV (CPL), BLK H, LOT 18
Census Tract031421
Assessed Land Value$125,000
Assessed Improvement Value$294,573
Assessment Year2025
About this property
WASHER, DRYER, AND REFRIGERATOR ARE INCLUDED!!! Wonderful 1 story home in charming neighborhood, across from picturesque pond, trails & park! Ideal Plano location, just minutes from 75, 190 Hwy. Study or separate dining could be additional living area. Family open to kitchen with tile floor, work island, lots of counter & storage space. Beautiful backyard with patio, lush gardens & horse farm views! Oversized master has great private bath with tub & separate shower. Close to shopping centers, restaurants in Plano & Allen.
Investor Tools
$432,000
Estimated Property Value
$146,889Estimated Mortgage Balance
$285,111Estimated Equity
65% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,592 /month
Positive
Cash Flow Estimate:
$864 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$783/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,238
$419,573
2025
$125,000
$294,573
$419,573
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,238
$419,573
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$165,000
No
First
Sep 29, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,889
$285,111
65%
34%
$990/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,260/mo
$990/mo
+$1,270/mo
6.3%
