$409,674
NAL Estimated Property Value9901 Beaver Dam Ln, McKinney, TX, 75071
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size4,482 sqft
Building Information
Year Built2016
Stories1
Garage Spaces2
Land Information
APNR-11013-00E-0100-1
Lot Number10
SubdivisionFossil Creek At Westridge Phase 3 (Cmc)
Land UseResidential
Legal DescriptionFOSSIL CREEK AT WESTRIDGE PHASE 3 (CMC), BLK E, LOT 10
Census Tract030524
Assessed Land Value$110,000
Assessed Improvement Value$299,674
Assessment Year2025
About this property
Beautiful single story one owner home walking distance to community pool. Located in McKinney with Exemplary Prosper schools, the property provides access to shopping and 380. House features 3 bedrooms and 2 bathrooms, Eat in Gourmet Kitchen with stainless appliances, 5 burner gas range, granite and walk in pantry. Private Master Suite with separate shower, dual sinks, garden tub & spacious walk-in closet. Split secondary bedrooms have walk in closets. Brand new roof installed 2 month ago. DO NOT MISS CUSTOM ENCLOSED PATIO.
Investor Tools
$409,674
Estimated Property Value
$392,265Estimated Mortgage Balance
$17,409Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,458 /month
Positive
Cash Flow Estimate:
$819 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$705/month
$90/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,408
$409,674
2025
$110,000
$299,674
$409,674
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,408
$409,674
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Fha
$392,656
Yes
First
Sep 1, 2023
Oct 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$392,265
$17,409
4%
96%
$2,473/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$2,563/mo
+$137/mo
7.9%
