$443,922
NAL Estimated Property Value5912 Horsetail Dr, McKinney, TX, 75071
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Refrigerator
FlooringCarpet, Laminate, Vinyl
Building Information
Year Built2020
Stories1
Garage Spaces2
Land Information
APNR-11288-00C-0180-1
Lot Number18
SubdivisionBloomridge Addition Phase I (Gcn)
Land UseResidential
Legal DescriptionBLOOMRIDGE ADDITION PHASE I (GCN), BLK C, LOT 18
Census Tract030301
Assessed Land Value$150,000
Assessed Improvement Value$293,922
Assessment Year2025
About this property
Beautiful 3 bedroom, 2 bath plus study home in McKinney! The open kitchen concept features solid surface counters and stainless steel appliances. Wood look tile throughout the main areas and carpet in the bedrooms. The primary bedroom and bathroom are very spacious with a walk-in closet. The backyard is fenced in and the home is family and pet friendly. This home is move in ready! *Please note this home is not furnished*
Investor Tools
$443,922
Estimated Property Value
$213,022Estimated Mortgage Balance
$230,900Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,664 /month
Positive
Cash Flow Estimate:
$888 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$815/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,558
$443,922
2025
$150,000
$293,922
$443,922
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,558
$443,922
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Greatwall Inc
Conventional
$237,375
No
First
Jan 15, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,022
$230,900
52%
48%
$1,424/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$1,424/mo
+$1,276/mo
7.3%
