$460,079
NAL Estimated Property Value8016 Rancho De La Osa Trail, McKinney, TX, 75070
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Microwave, Convection Oven
FlooringCarpet, Ceramic Tile
Building Information
Year Built2005
Stories2
Garage Spaces1
Land Information
APNR-8711-00G-0280-1
Lot Number28
SubdivisionCraig Ranch North Phase 8 (Cmc)
Land UseResidential
Legal DescriptionCRAIG RANCH NORTH PHASE 8 (CMC), BLK G, LOT 28
Census Tract030517
Assessed Land Value$125,000
Assessed Improvement Value$335,079
Assessment Year2025
About this property
Gorgeous 4-bed 2-story home nestled in Craig Ranch with Frisco ISD. Vaulted Ceiling.Master bedroom is downstairs with additional bedrooms upstairs. New Carpet and Fresh paint throughout, decorative light fixtures. Vaulted ceiling. Community pool, parks, greenbelts nearby. Convenient location to shopping, schools, and restaurants. Move in ready and do not miss this one!
Investor Tools
$460,079
Estimated Property Value
$275,900Estimated Mortgage Balance
$184,179Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,760 /month
Positive
Cash Flow Estimate:
$920 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$648/month
$580/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,472
$460,079
2025
$125,000
$335,079
$460,079
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,472
$460,079
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Fha
$288,674
Yes
First
Dec 19, 2019
Jan 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,900
$184,179
40%
60%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,440/mo
$2,469/mo
$-29/mo
6.4%
