$399,353
NAL Estimated Property Value8900 Trolley Trail, McKinney, TX, 75070
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Lighting
Building Information
Year Built2005
Stories2
Garage Spaces2
Land Information
APNR-8823-00K-004A-1
Lot Number4A
SubdivisionHemmingway At Craig Ranch Phase 1 (Cmc)
Land UseResidential
Legal DescriptionHEMMINGWAY AT CRAIG RANCH PHASE 1 (CMC), BLK K, LOT 4A
Census Tract030542
Assessed Land Value$100,000
Assessed Improvement Value$299,353
Assessment Year2025
About this property
Updated lament wood flooring on first floor and new carpet on second floor. Rare 4 bedroom 3 full bath townhouse in the desirable Hemingway at Craig Ranch area. Just a few miles north of 121 and Custer Road. Large closets in all bedrooms. Huge game media room room upstairs. Kitchen includes stainless steel appliances, gas stove and cook-top. Utility includes front loader washer and dryer. Safe room under the stairs. Across the street from the community swimming pool, clubhouse, fitness center, and walking park.
Investor Tools
$399,353
Estimated Property Value
$165,248Estimated Mortgage Balance
$234,105Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,396 /month
Positive
Cash Flow Estimate:
$799 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$751/month
$220/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,017
$399,353
2025
$100,000
$299,353
$399,353
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,017
$399,353
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$186,000
No
First
Aug 19, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,248
$234,105
58%
41%
$1,116/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,190/mo
$1,336/mo
+$1,854/mo
9.6%
