$650,512
NAL Estimated Property Value1113 Horsemint Drive, Little Elm, TX, 75068
Off Market
Lease
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Plumbed For Ice Maker, Refrigerator, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size5,850 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR672134
Lot Number18
SubdivisionFrisco Hills Phase 5b
Land UseResidential
Legal DescriptionFRISCO HILLS PHASE 5B BLK 31 LOT 18
Census Tract020134
Assessed Land Value$138,420
Assessed Improvement Value$512,092
Assessment Year2025
About this property
Frisco Hills Community -Dunhill Custom Built Home - Ready to Lease: This home is a show case located in Frisco ISD. It has 4 Bedrooms- 3 full Baths, (3) living areas including a Living Area with a Fireplace, Game room and Media Room. Plush Carpet, Ceramic tile and Hardwood floors throughout downstairs; Master Bedroom down with a spacious sitting area - separate shower and tub, walk-in closets, double vanities. Gourmet Kitchen with Granite, Stainless steel appliances,refrigerator not included;extended covered Patio with Kitchen and Tank-less Water Heater.
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$650/month
$460/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,549
$650,512
2025
$138,420
$512,092
$650,512
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,549
$650,512
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Us Bank Na
Commercial
$328,000
No
First
Aug 28, 2017
Sep 2037
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$268,704
$381,808
58%
41%
$1,967/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,870/mo
$2,427/mo
+$443/mo
5.3%
