$670,000
NAL Estimated Property Value3612 Kalgan Circle, Plano, TX, 75025
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Building Information
Year Built1993
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-2806-00B-0200-1
Lot Number20
SubdivisionHighland Ridge Iii (Cpl)
Land UseResidential
Legal DescriptionHIGHLAND RIDGE III (CPL), BLK B, LOT 20
Census Tract031680
Assessed Land Value$165,000
Assessed Improvement Value$497,561
Assessment Year2025
About this property
Truly a rare find, an immaculate cul-de-sac Highland home overlooking beautiful Russell Creek Park, jogging trails & pond. Walking distance to sought after Rice Middle School and zoned for Plano West. Two spacious Master bedrooms on each level. Upgrades galore: hand scraped wood floors, plantation shutters, granite counters, designer paint and texture. Relaxing backyard tropical paradise with 18,000 gallon pool featuring pebble tech surface, sundeck and an oversized spa. The property is NOT a part of the HOA!
Investor Tools
$670,000
Estimated Property Value
$254,966Estimated Mortgage Balance
$415,034Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,020 /month
Positive
Cash Flow Estimate:
$1,340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$949/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,035
$662,561
2025
$165,000
$497,561
$662,561
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,035
$662,561
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Stand Alone First / Home Equity First Lien
$316,000
No
First
Feb 1, 2017
Mar 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,966
$415,034
61%
38%
$1,895/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,480/mo
$1,895/mo
+$585/mo
4.4%
