$412,000
NAL Estimated Property Value4221 Nightfall Drive, Plano, TX, 75093
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop
FlooringCarpet, Ceramic Tile
Building Information
Year Built1979
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-0478-003-0280-1
Lot Number28
SubdivisionShadow Run (Cpl)
Land UseResidential
Legal DescriptionSHADOW RUN (CPL), BLK C, LOT 28
Census Tract031655
Assessed Land Value$135,000
Assessed Improvement Value$266,734
Assessment Year2025
About this property
Great well manicured large corner lot. Did I mention location! Updated kitchen granite counter tops, stainless steel appliance, front room be a formal dining, study or second living area. Family room is spacious with wood burning fireplace. Garage has bike racks and a nice work bench. Rooms are a great size each equipped with ceiling fans.
Investor Tools
$412,000
Estimated Property Value
$364,026Estimated Mortgage Balance
$47,974Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,472 /month
Positive
Cash Flow Estimate:
$824 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$607/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,220
$401,734
2025
$135,000
$266,734
$401,734
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,220
$401,734
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$288,600
No
First
May 7, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$364,026
$47,974
11%
88%
$2,361/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,660/mo
$2,361/mo
+$299/mo
7.7%
