$419,543
NAL Estimated Property Value4609 Spanishmoss Dr, McKinney, TX, 75070
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Laminate, Tile
Building Information
Year Built1996
Stories1
Garage Spaces2
Land Information
APNR-3316-00K-0320-1
Lot Number32
SubdivisionEldorado Heights Phase B2 (Cmc)
Land UseResidential
Legal DescriptionELDORADO HEIGHTS PHASE B2 (CMC), BLK K, LOT 32
Census Tract030550
Assessed Land Value$115,000
Assessed Improvement Value$304,543
Assessment Year2025
About this property
Lovely, single story 4 bedroom 2 bathroom home in Eldorado Heights. Beautiful engineered wood floors throughout, formal dining room, eat-in kitchen. The kitchen offers abundant storage, featuring brand new quartz counter tops; Bosch appliances; all new carpets in bedrooms. The entire home has been freshly painted. Light and bright throughout. Brand new fenced yard. Move-in ready and located in a great location close to all major highways and shopping. Welcome Home! Back on market due to buyer's inability to obtain financing.
Investor Tools
$419,543
Estimated Property Value
$383,058Estimated Mortgage Balance
$36,485Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,579 /month
Positive
Cash Flow Estimate:
$860 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$691/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,197
$419,543
2025
$115,000
$304,543
$419,543
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,197
$419,543
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Dart Bank
Conventional
$387,000
No
First
Oct 21, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$383,058
$36,485
8%
91%
$2,321/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,190/mo
$2,471/mo
+$719/mo
9.1%
