$482,310
NAL Estimated Property Value8728 Bigelow Dr, Plano, TX, 75024
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Microwave
FlooringCarpet, Laminate
Building Information
Year Built2006
Stories2
Garage Spaces2
Land Information
APNR-9137-00C-0250-1
Lot Number25
SubdivisionHidden Creek Estates Phases 3 & 4 (Cpl)
Land UseResidential
Legal DescriptionHIDDEN CREEK ESTATES PHASES 3 & 4 (CPL), BLK C, LOT 25
Census Tract031661
Assessed Land Value$105,000
Assessed Improvement Value$377,310
Assessment Year2025
About this property
3 bedroom 2.1 bath with a study or den beautiful end unit townhome. This home features vinyl flooring through out the downstairs of the home, stainless steel appliances with a touch of gold accents. Grand Cathedral vaulted ceilings in the living room give you natural lighting through the whole downstairs. Master bedroom features his and her closets, large secondary bedrooms. A community pool just a few steps away for you to enjoy. A must see!!
Investor Tools
$482,310
Estimated Property Value
$236,789Estimated Mortgage Balance
$245,521Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,894 /month
Positive
Cash Flow Estimate:
$965 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$668/month
$188/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,605
$482,310
2025
$105,000
$377,310
$482,310
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,605
$482,310
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Conventional
$259,300
No
First
Oct 4, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$236,789
$245,521
50%
49%
$1,555/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,240/mo
$1,743/mo
+$497/mo
5.6%
