$370,000
NAL Estimated Property Value3868 Beaumont Ln, Plano, TX, 75023
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-1576-006-0020-1
Lot Number2
SubdivisionHeatherwood Addition Phase Ii (Cpl)
Land UseResidential
Legal DescriptionHEATHERWOOD ADDITION PHASE II (CPL), BLK F, LOT 2
Census Tract031636
Assessed Land Value$94,500
Assessed Improvement Value$263,359
Assessment Year2025
About this property
Beautiful remodeled. fresh paint through the house, granite counter top , open floor plan , convenient location, desired highly rate schools. Home will be available on July 1st, 2019. No pets and no smoking.
Investor Tools
$370,000
Estimated Property Value
$0Estimated Mortgage Balance
$370,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,220 /month
Positive
Cash Flow Estimate:
$740 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$649/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,941
$357,859
2025
$94,500
$263,359
$357,859
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,941
$357,859
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$370,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,330/mo
N/A
+$2,330/mo
7.6%
