$439,609
NAL Estimated Property Value8220 Pine Island Way, McKinney, TX, 75071
$442,526 ARV
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDouble Oven, Gas Cooktop, Microwave
FlooringCarpet, Wood
Building Information
Year Built2020
Stories1
Garage Spaces2
Land Information
APNR-11989-00D-0010-1
Lot Number1
SubdivisionTrinity Falls Planning Unit 3 Phase 4b S
Land UseResidential
Legal DescriptionTRINITY FALLS PLANNING UNIT 3 PHASE 4B SOUTH, BLK D, LOT 1
Census Tract030202
Assessed Land Value$110,000
Assessed Improvement Value$329,609
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED, OFFER DEADLINE THURSDAY JAN 6TH AT 2PM. Why wait 10-12 months to build? PRISTINE 2020 build with high end finishes and ready to move in TODAY! Corner lot with gorgeous white brick elevation. Walk inside and you're greeted with a wonderful open flowing floor plan. Upgraded kitchen includes gas cooktop, double oven, built-in microwave, and even a pot filler! SPACIOUS primary retreat with huge walk-in shower. Great use of space in a newly built master-planned community. Come see all this home has to offer today!
Investor Tools
$439,609
Estimated Property Value
$302,926Estimated Mortgage Balance
$136,683Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$442,525
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,638 /month
Positive
Cash Flow Estimate:
$879 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,328/month
$936/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,738
$439,609
2025
$110,000
$329,609
$439,609
Yes (2022)
Tax History
Year
Tax Paid
Assessed Value
2024
$13,738
$439,609
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Financial Services Llc
Conventional
$329,250
No
First
Feb 4, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$302,926
$136,683
31%
69%
$1,975/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$2,911/mo
$-771/mo
5.8%
