$363,705
NAL Estimated Property Value9828 Derwent Drive, Plano, TX, 75025
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APNR-8940-00A-0090-1
Lot Number9
SubdivisionPasquinellis Fairway Villas At Ridgeview
Land UseResidential
Legal DescriptionPASQUINELLIS FAIRWAY VILLAS AT RIDGEVIEW (CPL), BLK A, LOT 9
Census Tract031665
Assessed Land Value$99,000
Assessed Improvement Value$264,705
Assessment Year2025
About this property
Spacious 2 bed, 2 bath home overlooking the first hole of Ridgeview Ranch golf course. Brand new wood flooring in kitchen and living area June 2020. Beautiful home with lots of natural light, tall ceilings. Kitchen overlooks large living area with views of the golf course. Large master bedroom with walk in closet and large bath. Community pool and walking trails close by. Low maintenance lifestyle. Private patio area. Must see!
Investor Tools
$363,705
Estimated Property Value
$189,826Estimated Mortgage Balance
$173,879Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,182 /month
Positive
Cash Flow Estimate:
$727 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$507/month
$255/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,271
$363,705
2025
$99,000
$264,705
$363,705
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,271
$363,705
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Integrity Mortgage Corporation Of Texas
Conventional
$212,800
No
First
Oct 9, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,826
$173,879
47%
52%
$1,276/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,970/mo
$1,531/mo
+$439/mo
6.5%
