$539,384
NAL Estimated Property Value3901 Lakehill Ln, McKinney, TX, 75071
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave
FlooringCeramic Tile, Simulated Wood
Building Information
Year Built2012
Stories1
Garage Spaces2
Land Information
APNR-9648-00F-0140-1
Lot Number14
SubdivisionInwood Hills Phase 1 (Cmc)
Land UseResidential
Legal DescriptionINWOOD HILLS PHASE 1 (CMC), BLK F, LOT 14
Census Tract030609
Assessed Land Value$147,000
Assessed Improvement Value$392,384
Assessment Year2025
Investor Tools
$539,384
Estimated Property Value
$379,932Estimated Mortgage Balance
$159,452Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,236 /month
Positive
Cash Flow Estimate:
$1,079 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$783/month
$650/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,698
$539,384
2025
$147,000
$392,384
$539,384
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,698
$539,384
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jackson Flagstar Centre Office
Conventional
$400,000
No
First
Aug 11, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$379,932
$159,452
29%
70%
$2,399/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,520/mo
$3,049/mo
+$471/mo
7.8%
