$564,000
NAL Estimated Property Value3705 Trilogy Drive, Plano, TX, 75075
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesOther
FlooringOther
Exterior
Building Information
Year Built1981
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-0296-007-0110-1
Lot Number11
SubdivisionRiver Bend West (Cpl)
Land UseResidential
Legal DescriptionRIVER BEND WEST (CPL), BLK G, LOT 11
Census Tract031625
Assessed Land Value$150,000
Assessed Improvement Value$401,649
Assessment Year2025
About this property
Property is ready to go, please inquire for more info.
Investor Tools
$564,000
Estimated Property Value
$383,446Estimated Mortgage Balance
$180,554Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,384 /month
Positive
Cash Flow Estimate:
$1,128 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$916/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,171
$551,649
2025
$150,000
$401,649
$551,649
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,171
$551,649
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Efinity Financial Inc
Conventional
$419,900
No
First
Oct 13, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,446
$180,554
32%
68%
$2,518/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,860/mo
$2,518/mo
+$342/mo
6.1%
