$515,000
NAL Estimated Property Value11605 Yarmouth Ln, Frisco, TX, 75036
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Microwave, Refrigerator, Washer
Exterior
Lot Size5,750 sqft
Building Information
Year Built2013
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR579392
Lot Number19
SubdivisionThe Shores At Hidden Cove Phase Ten
Land UseResidential
Legal DescriptionTHE SHORES AT HIDDEN COVE PHASE TEN BLK L LOT 19
Census Tract021537
Assessed Land Value$106,375
Assessed Improvement Value$408,625
Assessment Year2025
About this property
This beautiful 4 bedroom 2.5 bath home is in the gated community of The Shores at Hidden Cove in Frisco, Texas. The home is move-in ready with a fresh coat of paint and new carpets throughout! The community offers many amenities including a pool with a splash pad, BBQ pavilion, playground, and walking trails. Washer, Dryer, and Refrigerator included!
Investor Tools
$515,000
Estimated Property Value
$356,026Estimated Mortgage Balance
$158,974Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,090 /month
Positive
Cash Flow Estimate:
$1,030 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,013/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,580
$515,000
2025
$106,375
$408,625
$515,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,580
$515,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ony Glo Inc
Conventional
$386,250
No
First
Mar 25, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$356,026
$158,974
30%
69%
$2,316/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$2,316/mo
+$384/mo
6.3%
