$485,684
NAL Estimated Property Value4457 Denver Drive, Plano, TX, 75093
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Lighting
Building Information
Year Built1979
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-0182-008-0310-1
Lot Number31
Subdivision544 Place Section One (Cpl)
Land UseResidential
Legal Description544 PLACE SECTION ONE (CPL), BLK 8, LOT 31
Census Tract031621
Assessed Land Value$135,000
Assessed Improvement Value$350,684
Assessment Year2025
About this property
Stunning fully remodeled home in the Highly-Rated Plano School District with a POOL! Walking distance to the Eldorado Park. New tile floors, baseboards, light fixtures and fresh paint throughout downstairs! Amazing kitchen featuring Quartz counter tops, all NEW custom cabinets throughout entire kitchen and All NEW SS appliances. All bathrooms are fully updated with unique taste. Rear covered patio leading out to the amazing pool surrounded with turf. Foundation was completed by previous owner. This home has too many upgrades to list!
Investor Tools
$485,684
Estimated Property Value
$370,695Estimated Mortgage Balance
$114,989Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,914 /month
Positive
Cash Flow Estimate:
$971 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$863/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,931
$485,684
2025
$135,000
$350,684
$485,684
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,931
$485,684
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Fha
$407,483
Yes
First
Aug 31, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$370,695
$114,989
23%
76%
$2,444/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,470/mo
$2,444/mo
+$1,026/mo
8.6%
