$463,069
NAL Estimated Property Value10861 Castle Dr, Frisco, TX, 75035
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Building Information
Year Built1992
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-2565-00E-003A-1
Lot Number3A
SubdivisionPreston Ridge Phase Two (Cfr)
Land UseResidential
Legal DescriptionPRESTON RIDGE PHASE TWO (CFR), BLK E, LOT 3A
Census Tract030404
Assessed Land Value$115,000
Assessed Improvement Value$348,069
Assessment Year2025
About this property
Fantastic Location in sought after Frisco ISD. Grantite countertops, open concept kitchen and living area. Stainless Steel Appliances, overlooking the large living room with the see-through fireplace to a reading nook. Updated countertops and vanities in the bathrooms. Sparkling pool with a covered patio, electronic privacy gate, and dog run. Great location for Shopping, Restaurants, Shops of Legacy, and Legacy west.
Investor Tools
$463,069
Estimated Property Value
$312,817Estimated Mortgage Balance
$150,252Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,778 /month
Positive
Cash Flow Estimate:
$926 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$727/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,411
$463,069
2025
$115,000
$348,069
$463,069
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,411
$463,069
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Loan Enterprise
Conventional
$340,000
No
First
Feb 7, 2022
Mar 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,817
$150,252
32%
68%
$2,039/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$2,039/mo
+$1,821/mo
10.0%
