$521,188
NAL Estimated Property Value8505 White Stallion Trail, McKinney, TX, 75070
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2004
Stories2
Garage Spaces2
Land Information
APNR-8581-0AL-0140-1
Lot Number14
SubdivisionCraig Ranch North Phase 5 (Cmc)
Land UseResidential
Legal DescriptionCRAIG RANCH NORTH PHASE 5 (CMC), BLK AL, LOT 14
Census Tract030517
Assessed Land Value$120,750
Assessed Improvement Value$400,438
Assessment Year2025
About this property
*MULIPLE OFFERS RECEIVED*. Highest and best offers DUE by TUESDAY, Jan. 18, 1 pm. **No showings will be permitted after 12:30 on Jan 18th. Please do not call to ask for exceptions. Listing agent will respond to all offers once seller has reviewed and made decision.
Investor Tools
$521,188
Estimated Property Value
$393,321Estimated Mortgage Balance
$127,867Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,127 /month
Positive
Cash Flow Estimate:
$1,042 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$822/month
$760/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,255
$521,188
2025
$120,750
$400,438
$521,188
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,255
$521,188
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ark-La-Tex Financial Services Llc
Conventional
$427,500
No
First
Feb 17, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$393,321
$127,867
24%
75%
$2,564/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,190/mo
$3,324/mo
$-134/mo
7.3%
