$563,000
NAL Estimated Property Value10717 Nashville Dr, Frisco, TX, 75035
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built1998
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR-3108-00S-0010-1
Lot Number1
SubdivisionPlantation Resort Phase Iid The (Cfr)
Land UseResidential
Legal DescriptionPLANTATION RESORT PHASE IID THE (CFR), BLK S, LOT 1
Census Tract030532
Assessed Land Value$133,000
Assessed Improvement Value$340,094
Assessment Year2025
About this property
**Multiple offers received. Deadline Sunday, 2-6 5pm.** SELLER WILL NEED A 1 WEEK LEASE BACK. Beautiful, well maintained, one owner, 4-bedroom, 3 full baths with large upstairs game room. This home has a lot of natural light with an open floor and plan great for entertaining. Downstairs has one full bedroom and full bathroom. Primary bedroom is large with a large, updated bathroom. Outdoor living area with grill, bar area. and hot tub. Great for entertaining! New roof as of Monday 1-31.
Investor Tools
$563,000
Estimated Property Value
$205,773Estimated Mortgage Balance
$357,227Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,378 /month
Positive
Cash Flow Estimate:
$1,126 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$789/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,655
$473,094
2025
$133,000
$340,094
$473,094
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,655
$473,094
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rbc Bank (Georgia) Na
Conventional
$224,000
No
First
Mar 16, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$205,773
$357,227
63%
37%
$1,038/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$1,218/mo
+$2,642/mo
8.2%
