1view

Owner Contacts

$623,098

NAL Estimated Property Value

8724 Navidad Falls Dr, McKinney, TX, 75071

Off Market

4 Beds

4 Bath

2,947 Sq Ft

Single Family Residence

$220.53 / sqft

Built in 2020

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3.5

AppliancesDishwasher, Disposal, Dryer, Electric Oven, Gas Cooktop, Microwave, Refrigerator, Tankless Water Heater, Washer

FlooringCeramic Tile, Vinyl

Building Information

Year Built2020

Stories2

Garage Spaces3

Land Information

APNR-11872-00P-0100-1

Lot Number10

SubdivisionTrinity Falls Planning Unit 3 Phase 2a

Land UseResidential

Legal DescriptionTRINITY FALLS PLANNING UNIT 3 PHASE 2A, BLK P, LOT 10

Census Tract030202

Assessed Land Value$154,000

Assessed Improvement Value$469,098

Assessment Year2025

About this property

WOW! Price just reduced on this barely lived in, Perry Home with extremely versatile, open floor plan comes with 4 Bedrooms, 3 CAR GARAGE, private yard, HUGE 10 x 36 Covered Patio, & TONS of storage! Durable Wood Look Tile and LVP floors thru out, NO CARPET! Generous size kitchen with white cabinets, black pulls, subway tile & EXPANSIVE quartz countertops with waterfall edge island. Light & bright, walls of windows with 3M Sun Control Night Vision Film offers energy efficiency & privacy. Primary Suite has oversized shower w seat, garden tub, linen, & medicine cabinet. QUARTZ c-tops in ALL bathrooms! 3 bedrooms up, one with ensuite bath, Game Room with 5x5 walk in shelved closet perfect for toys, games, crafts, you name it. Bedroom 4 has full wall built-ins with secret closet. Walk to new Frazier Elementary opening Fall 2023 and Lodge Amenity Center with pool, splash pads, park & club house. Master Planned Trinity Falls with acres of green space, wide streets, parks, trails & lakes.

Investor Tools

$623,098

Estimated Property Value

$487,765Estimated Mortgage Balance

$135,333Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,899 /month

Positive

Cash Flow Estimate:

$1,300 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$967/month

$375/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,487

$623,098

2025

$154,000

$469,098

$623,098

Tax History

Year

Tax Paid

Assessed Value

2024

$8,487

$623,098

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Sfmc Lp

Conventional

$514,400

First

Jul 28, 2023

Aug 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$487,765

$135,333

21%

78%

$3,085/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,520/mo

$3,460/mo

+$60/mo

6.8%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area