Last 24 Hours
$648,906
NAL Estimated Property Value5104 Arapaho Road, McKinney, TX, 75070
Off Market
3 Beds
3 Bath
2,579 Sq Ft
$191.9 / sqft
Built in 2017Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2.5AppliancesConvection Oven, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Building Information
Year Built2017
Stories2
Garage Spaces2
Land Information
APNR-11229-00B-0340-1
Lot Number34
SubdivisionGrove At Craig Ranch Phase #1, The (Cmc)
Land UseResidential
Legal DescriptionGROVE AT CRAIG RANCH PHASE #1, THE (CMC), BLK B, LOT 34
Census Tract030543
Assessed Land Value$176,000
Assessed Improvement Value$472,906
Assessment Year2025
About this property
Just Listed! Better Than New, Executive Home in Frisco ISD, Just off Stacy, Mins from 121& Tollway. This 3-2.5-2 +Study+Game Home Offers- Great Location, Nice Drive Up Appeal with French Country Elevation Including Brick,Stone, & Custom Shutter's, Oversized Covered Front Porch with Great Views of Park & Playground, Very Open Design, Kit Includes Island, Quartz Counters, Stainless App including Refrigerator, Gas Stove, Convect Oven, Subway Tile Backsplash, Cabinets to the Ceiling with Pot & Pan Drawers, M. Bath Includes Stand Up Shower, Garden Tub, Dual Sinks, & Walk-In Closet, Wood Floors,Custom Window Shades, Private Backyard with a Covered Back Patio, Radiant Barrier, Low E Windows, & 10 Yr Builder Warranty.
Investor Tools
$648,906
Estimated Property Value
$366,117Estimated Mortgage Balance
$282,789Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,893 /month
Positive
Cash Flow Estimate:
$1,298 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,053/month
$750/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,397
$648,906
2025
$176,000
$472,906
$648,906
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,397
$648,906
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$404,000
No
First
Jun 28, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$366,117
$282,789
43%
56%
$2,423/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$3,173/mo
$-733/mo
4.5%
12.4%