$472,000
NAL Estimated Property Value8916 Mount Rainier Dr, Plano, TX, 75025
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesWater Purifier, Dishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCeramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1997
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-3175-00B-0180-1
Lot Number18
SubdivisionWoods At Russell Creek (Cpl)
Land UseResidential
Legal DescriptionWOODS AT RUSSELL CREEK (CPL), BLK B, LOT 18
Census Tract031679
Assessed Land Value$123,500
Assessed Improvement Value$276,500
Assessment Year2025
About this property
Spectacular one story home in a highly sought after Woods at Russell Creek. 1 Minute walk to a park with fishing pond, picnic area, volleyball, playground, soccer fields, bike and jogging trail. Walk to elementary and middle schools, minutes from Tollway, 121 & US-75. House features stacked formals, wood floors, granite counters, bathroom tile, 42in kitchen cabinets, serving bar, split bedrooms, vaulted ceilings. *Yard maintenance can be included at an additional charge*
Investor Tools
$472,000
Estimated Property Value
$105,369Estimated Mortgage Balance
$366,631Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,832 /month
Positive
Cash Flow Estimate:
$944 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$842/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,739
$400,000
2025
$123,500
$276,500
$400,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,739
$400,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guardian Mortgage Co Inc
Conventional
$156,400
No
First
Apr 20, 2012
May 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$105,369
$366,631
77%
22%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,480/mo
N/A
+$2,480/mo
6.3%
