$639,144
NAL Estimated Property Value3416 Cimarron River Drive, Prosper, TX, 75078
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker, Tankless Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size7,784 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR743063
Lot Number13
SubdivisionCreeks Of Legacy West Phase 1
Land UseResidential
Legal DescriptionCREEKS OF LEGACY WEST PHASE 1 BLK B LOT 13
Census Tract020129
Assessed Land Value$143,766
Assessed Improvement Value$495,378
Assessment Year2025
About this property
Better than new with beautiful landscaping and 3 car garage in Prosper ISD! This house has it all! Office that can also be a 5th bedroom if needed. Open Concept kitchen open to living room. Game room and media room! Extended patio and large backyard. Move in ready for your family. Great neighborhood with community feel. Home attends Bryant Elementary.
Investor Tools
$639,144
Estimated Property Value
$492,915Estimated Mortgage Balance
$146,229Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,835 /month
Positive
Cash Flow Estimate:
$1,278 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$366/month
$390/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,202
$639,144
2025
$143,766
$495,378
$639,144
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,202
$639,144
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Willow Bend Mortgage Co
Conventional
$497,250
No
First
Aug 9, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$492,915
$146,229
22%
77%
$3,246/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,650/mo
$3,636/mo
$-986/mo
5.0%
