$515,239
NAL Estimated Property Value12203 Foothill Lane, Frisco, TX, 75035
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Disposal, Gas Cooktop, Microwave, Plumbed For Ice Maker
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2002
Stories2
Garage Spaces1
Land Information
APNR-4798-00E-0010-1
Lot Number1
SubdivisionShepherds Hill Addition - Phase Ii (Cfr)
Land UseResidential
Legal DescriptionSHEPHERDS HILL ADDITION - PHASE II (CFR), BLK E, LOT 1
Census Tract030511
Assessed Land Value$125,000
Assessed Improvement Value$390,239
Assessment Year2025
About this property
Large family home with two master bedrooms. Huge kitchen with granite and so many cabinets plus one year old dishwasher, disposal, range with gas, water heater and roof coming soon. 8 ft fence with steel poles. Great closet space. Game room upstairs and two living and two dining down as well. Wood floor and kitchen tile are recent upgrades.
Investor Tools
$515,239
Estimated Property Value
$254,436Estimated Mortgage Balance
$260,803Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,091 /month
Positive
Cash Flow Estimate:
$1,030 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$937/month
$165/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,666
$515,239
2025
$125,000
$390,239
$515,239
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,666
$515,239
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$295,000
No
First
Jun 28, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,436
$260,803
50%
49%
$1,769/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$1,934/mo
+$1,926/mo
9.0%
