$837,000
NAL Estimated Property Value6305 Willowdale Dr, Plano, TX, 75093
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesSome Gas Appliances, Built In Gas Range, Dishwasher, Electric Oven, Disposal, Microwave, Plumbed For Gas, Vented Exhaust Fan, Warming Drawer
FlooringCeramic Tile, Wood
Exterior
Building Information
Year Built1995
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-2827-00E-0110-1
Lot Number11
SubdivisionGlenhollow Estates #3 (Cpl)
Land UseResidential
Legal DescriptionGLENHOLLOW ESTATES #3 (CPL), BLK E, LOT 11
Census Tract031645
Assessed Land Value$180,000
Assessed Improvement Value$594,339
Assessment Year2025
About this property
Beautiful one owner home. Remodeled kitchen and master bath in 2020 featuring quartz surfaces and gas cooktop. Hardwoods throughout downstairs. Spacious master and bath downstairs, with private office adjacent. 3 bedrooms, gameroom and 2 baths up. Backyard pool and nearby neighborhood park great for families. Highly regarded Plano ISD.
Investor Tools
$837,000
Estimated Property Value
$393,899Estimated Mortgage Balance
$443,101Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,022 /month
Positive
Cash Flow Estimate:
$1,674 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,221/month
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,462
$774,339
2025
$180,000
$594,339
$774,339
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,462
$774,339
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Advancial Fcu
Conventional
$425,000
No
First
Jun 27, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$393,899
$443,101
52%
47%
$2,549/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,470/mo
$2,909/mo
+$561/mo
5.0%
