$650,000
NAL Estimated Property Value8932 Cedar Breaks Dr, Plano, TX, 75025
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop, Microwave
FlooringCarpet
Building Information
Year Built1996
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-3175-00C-0270-1
Lot Number27
SubdivisionWoods At Russell Creek (Cpl)
Land UseResidential
Legal DescriptionWOODS AT RUSSELL CREEK (CPL), BLK C, LOT 27
Census Tract031679
Assessed Land Value$143,000
Assessed Improvement Value$467,019
Assessment Year2025
About this property
This beautiful highland home is located at Woods at Russell Creek community and close to the trail. Great floor plan with master bedroom, guest bedroom with full bath, and study room downstairs. Three bedrooms, two full bathrooms, and one large open game room upstairs. Gourmet kitchen with granite countertop, island, gas cooktop. Hardwood floor, plantation shutters, walk to park & playground, and great schools. Backyard has very nice pool and it is ready for your summer fun. Come to see it!
Investor Tools
$650,000
Estimated Property Value
$241,653Estimated Mortgage Balance
$408,347Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,900 /month
Positive
Cash Flow Estimate:
$1,300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,153/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,587
$610,019
2025
$143,000
$467,019
$610,019
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,587
$610,019
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$272,000
No
First
Aug 24, 2020
Sep 2035
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,653
$408,347
62%
37%
$1,631/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,240/mo
$1,631/mo
+$1,609/mo
6.0%
