Last 24 Hours
$1,150,000
NAL Estimated Property Value3450 Beechwood Drive, Prosper, TX, 75078
Off Market
5 Beds
6 Bath
4,311 Sq Ft
Single Family Residence
$153.07 / sqft
Built in 2017Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
Bedrooms 5
Bathrooms Full 4.5AppliancesDishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Lot Size10,000 sqft
Building Information
Year Built2016
Stories2
Garage Spaces3
Land Information
APNR-10771-00F-0180-1
Lot Number18
SubdivisionWhitley Place Phase 7 (Cpr)
Land UseResidential
Legal DescriptionWHITLEY PLACE PHASE 7 (CPR), BLK F, LOT 18
Census Tract030302
Assessed Land Value$250,000
Assessed Improvement Value$808,994
Assessment Year2025
About this property
5 BDRM HIGHLAND HOME IN PRISTINE CONDITION...NO MUD OR PID! Transitional style home is amazing w plantation shutters, wood floors, gray custom cabinets in ktchn & floor to ceiling shelves in study! Enter w study to left, formal dining right & fabulous staircase! Family room is grand w 2 story beamed ceiling, floor to ceiling stone frplc & opens to kitchen designed for a chef w dbl ovens, granite cntrs, gray cabinets & silver fixtures.9x6 planning cntr off breakfast rm & makes a great 2nd office or homework area! Lrg laundry w sink & cabinets w mud room off kitchen. Master suite w sitting area, spa like bath & custom closet! Backyard is an open slate for pool of your dreams!ELEMENTARY SCHOOL IN THE NEIGHBORHOOD!
Investor Tools
$1,150,000
Estimated Property Value
$558,895Estimated Mortgage Balance
$591,105Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,900 /month
Positive
Cash Flow Estimate:
$2,300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,771/month
$955/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,502
$1,058,994
2025
$250,000
$808,994
$1,058,994
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,502
$1,058,994
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tiaa Fsb Holdings Inc
Conventional
$505,000
No
First
May 6, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$558,895
$591,105
51%
49%
$3,688/mo
12.4%