$417,486
NAL Estimated Property Value5209 Arrowhead Way, McKinney, TX, 75072
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave
FlooringCarpet, Vinyl
Building Information
Year Built2001
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-4639-00E-0350-1
Lot Number35
SubdivisionStone Brooke Crossing Phase Iii (Cmc)
Land UseResidential
Legal DescriptionSTONE BROOKE CROSSING PHASE III (CMC), BLK E, LOT 35
Census Tract030535
Assessed Land Value$120,000
Assessed Improvement Value$297,486
Assessment Year2025
About this property
Wonderful Grand built home with soaring ceilings and an abundance of light. Ready for immediate move-in with fresh paint, carpet, and wood-look luxury vinyl plank flooring. Master bedroom on first floor with 2 generously sized bedrooms upstairs with a loft area. Updated quartz countertops in kitchen and master bath, new dishwasher, disposal, microwave, and oven to be installed on the 26th. Privacy blinds replaced throughout. Community features pool and convenient location to highways, parks, schools, and shopping.
Investor Tools
$417,486
Estimated Property Value
$360,250Estimated Mortgage Balance
$57,236Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,505 /month
Positive
Cash Flow Estimate:
$835 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$787/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,357
$417,486
2025
$120,000
$297,486
$417,486
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,357
$417,486
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$364,500
No
First
Sep 23, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$360,250
$57,236
13%
86%
$2,186/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,320/mo
$2,306/mo
+$14/mo
6.7%
