$475,000
NAL Estimated Property Value11005 Columbia Dr, Frisco, TX, 75035
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range
Building Information
Year Built1993
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-2892-00V-0300-1
Lot Number30
SubdivisionPlantation Resort Phase 2a The (Cfr)
Land UseResidential
Legal DescriptionPLANTATION RESORT PHASE 2A THE (CFR), BLK V, LOT 30
Census Tract030533
Assessed Land Value$140,000
Assessed Improvement Value$322,907
Assessment Year2025
About this property
Welcome to 11005 Columbia Drive. This home is looking for an investor with a vision to restore this home to the excellent standard of the Plantation Resort. This home has good bones and with the right TLC would be great as a flip or rental. This home to be sold AS-IS. Please direct all questions to the listing agent.
Investor Tools
$475,000
Estimated Property Value
$263,476Estimated Mortgage Balance
$211,524Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$681/month
$180/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,793
$462,907
2025
$140,000
$322,907
$462,907
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,793
$462,907
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of The West
Credit Line (Revolving) / Heloc
$276,000
No
First
Nov 13, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$263,476
$211,524
44%
55%
$1,655/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$1,835/mo
+$2,025/mo
9.8%
