Last 24 Hours
$654,000
NAL Estimated Property Value11862 Hill Creek Trl, Frisco, TX, 75035
Off Market
5 Beds
4 Bath
3,518 Sq Ft
Single Family Residence
$0.97 / sqft
Built in 2007Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 5
Bathrooms Full 3.5
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2007
Stories2
Garage Spaces2
Land Information
APNR-9207-00C-0270-1
Lot Number27
SubdivisionVillages At Willow Bay Phase Iv (Cfr)
Land UseResidential
Legal DescriptionVILLAGES AT WILLOW BAY PHASE IV (CFR), BLK C, LOT 27
Census Tract030536
Assessed Land Value$200,000
Assessed Improvement Value$443,213
Assessment Year2025
About this property
Beautiful and spacious home, corner lot, 5 beds, master down, studyroom with french door, 3 living areas, 3.5 baths, 2 car garage. Hardwood floors and, ceramic tiles and carpets. Spacious kitchen with granite counter tops, island and upgraded cabinets. Open high ceiling family room wrought iron staircase, community pools and water spray park for residents. Must see.
Investor Tools
$654,000
Estimated Property Value
$0Estimated Mortgage Balance
$654,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,924 /month
Positive
Cash Flow Estimate:
$1,308 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,186/month
$435/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,963
$643,213
2025
$200,000
$443,213
$643,213
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,963
$643,213
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$654,000
100%
0%
$0/mo
12.4%