$381,842
NAL Estimated Property Value7012 Rembrandt Drive, Plano, TX, 75093
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Gas Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size4,757 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR237588
Lot Number8
SubdivisionPasquinellis Parker Estates Ph I
Land UseResidential
Legal DescriptionPASQUINELLIS PARKER ESTATES PH I BLK C LOT 8
Census Tract021648
Assessed Land Value$75,000
Assessed Improvement Value$306,842
Assessment Year2025
About this property
Hard to find 1 story townhouse. 2 bedrooms, 2 bath rooms, split layout, Breakfast area and dining area. Master bedroom has 2 walk in closets, 2 sink vanity, separate shower and tub. Backs up to a greenbelt. Development includes a community pool and full lawn care
Investor Tools
$381,842
Estimated Property Value
$297,275Estimated Mortgage Balance
$84,567Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,291 /month
Positive
Cash Flow Estimate:
$764 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$551/month
$263/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,700
$381,842
2025
$75,000
$306,842
$381,842
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,700
$381,842
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mutual Of Omaha Mortgage Inc
Conventional
$304,000
No
First
Feb 20, 2025
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$297,275
$84,567
22%
78%
$1,823/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,110/mo
$2,086/mo
+$24/mo
6.6%
