$360,000
NAL Estimated Property Value5333 Devils River Dr, McKinney, TX, 75071
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APNR-8170-00J-0250-1
Lot Number25
SubdivisionBrookview Phase 1 (Cmc)
Land UseResidential
Legal DescriptionBROOKVIEW PHASE 1 (CMC), BLK J, LOT 25
Census Tract030548
Assessed Land Value$105,000
Assessed Improvement Value$224,927
Assessment Year2025
About this property
New carpet and painted cabinets in this beautiful single story home! Open floorpan with a wood burning brick fireplace. The extra large primary suite is very inviting. Back patio and fenced back yard. Fabulous McKinney ISD. NO CATS. 1 small dog would be considered on a case by case basis.
Investor Tools
$360,000
Estimated Property Value
$139,019Estimated Mortgage Balance
$220,981Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,160 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$662/month
$71/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,148
$329,927
2025
$105,000
$224,927
$329,927
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,148
$329,927
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Bank
Conventional
$154,000
No
First
Apr 8, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$139,019
$220,981
61%
39%
$924/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$995/mo
+$1,705/mo
9.0%
