Last 24 Hours
$725,000
11504 Dawn Mist Drive, Frisco, TX, 75035
On Market
4 Beds
4 Bath
3,311 Sq Ft
Single Family Residence
$218.97 / sqft
Built in 2023Property Lead Type:
High Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 3AppliancesDishwasher, Disposal, Gas Range, Microwave, Tankless Water Heater
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built2023
Stories2
Garage Spaces2
Land Information
APNR-12499-00D-0240-1
Lot Number24
SubdivisionDove Creek (Cfr)
Land UseResidential
Legal DescriptionDOVE CREEK (CFR), BLK D, LOT 24
Census Tract030519
Assessed Land Value$210,000
Assessed Improvement Value$533,943
Assessment Year2025
About this property
Click the Virtual Tour link to view the 3D walkthrough. Discounted rate options and no lender fee future refinancing may be available for qualified buyers of this home.
Investor Tools
$661,602Estimated Mortgage Balance
$82,341Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,464 /month
Positive
Cash Flow Estimate:
$1,488 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,274/month
$1,200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,566
$743,943
2025
$210,000
$533,943
$743,943
No
Tax History
Year
Tax Paid
Assessed Value
2024
$11,566
$743,943
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$698,920
No
First
Jun 15, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$661,602
$82,341
11%
89%
$4,191/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$5,391/mo
$-1,531/mo
6.2%
12.4%