$486,739
NAL Estimated Property Value6913 Willow Crest Dr, McKinney, TX, 75070
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Water Heater, Gas Range
FlooringCarpet, Ceramic Tile
Exterior
Building Information
Year Built2004
Stories2
Garage Spaces1
Land Information
APNR-8173-00A-0560-1
Lot Number56
SubdivisionWynngate Phase 2 (Cmc)
Land UseResidential
Legal DescriptionWYNNGATE PHASE 2 (CMC), BLK A, LOT 56
Census Tract030516
Assessed Land Value$110,000
Assessed Improvement Value$376,739
Assessment Year2025
About this property
Welcome home! 4 generously sized bedrooms, 3 bathroom home with a pool in Frisco ISD. New tile in the kitchen, fresh paint throughout! Beautiful backyard with in-ground pool! Kitchen features a pantry, tons of cabinetry, island, gas range. When you're not relaxing in your new pool, you can spend movie nights cozied up to the fireplace in the Texas sized living room or entertain in the bonus space or family room on the second floor! This home has it all. Schedule your private showing today and start packing!
Investor Tools
$486,739
Estimated Property Value
$418,151Estimated Mortgage Balance
$68,588Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,920 /month
Positive
Cash Flow Estimate:
$973 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$774/month
$285/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,854
$486,739
2025
$110,000
$376,739
$486,739
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,854
$486,739
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Double Backflip Llc
Building Or Construction Loan
$425,000
No
First
Jul 21, 2025
Aug 2026
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$418,151
$68,588
14%
86%
$2,549/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,190/mo
$2,834/mo
+$356/mo
7.9%
