$802,829
NAL Estimated Property Value11230 Grapevine Lane, Frisco, TX, 75035
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesConvection Oven, Dishwasher, Disposal, Gas Cooktop, Microwave, Water Softener
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built2013
Stories2
Garage Spaces2
Land Information
APNR-10188-00F-0090-1
Lot Number9
SubdivisionArbors At Willow Bay Phase Ii The (Cfr)
Land UseResidential
Legal DescriptionARBORS AT WILLOW BAY PHASE II, THE (CFR), BLK F, LOT 9
Census Tract030518
Assessed Land Value$200,000
Assessed Improvement Value$602,829
Assessment Year2025
About this property
Amazing American Legend west facing home in the heart of most desirable neighborhood of Arbors @ Willow Bay in Frisco with Frisco ISD. Easily accessible to the highway 121 and close to Eldorado, Independence. This is a well maintained 4 bedroom house with a study and media. Two bedrooms down with master and additional guest bedroom. Community pools and parks. Multiple offers received. Please submit your best and final offer by 5 PM on June 1st. Please submit appraisal waiver.
Investor Tools
$802,829
Estimated Property Value
$623,352Estimated Mortgage Balance
$179,477Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,817 /month
Positive
Cash Flow Estimate:
$1,606 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,278/month
$435/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,327
$802,829
2025
$200,000
$602,829
$802,829
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,327
$802,829
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$548,250
No
First
Jul 2, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$623,352
$179,477
22%
78%
$4,056/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$4,491/mo
$-631/mo
5.8%
