$431,000
NAL Estimated Property Value12379 Foothill Ln, Frisco, TX, 75035
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Building Information
Year Built2003
Stories1
Garage Spaces2
Land Information
APNR-4798-00E-0120-1
Lot Number12
SubdivisionShepherds Hill Addition - Phase Ii (Cfr)
Land UseResidential
Legal DescriptionSHEPHERDS HILL ADDITION - PHASE II (CFR), BLK E, LOT 12
Census Tract030511
Assessed Land Value$125,000
Assessed Improvement Value$290,966
Assessment Year2025
About this property
Lovely single story home in prime location, within walking distance to exemplary Frisco ISD and minutes from the Dallas North Tollway and 121. This family-friendly home features 3 bedrooms, 2 full bathrooms, large, eat-in kitchen with island and upgraded with granite counter tops, dining, spacious open floor plan living areas, an office, updated bathrooms. Beautiful laminate floors through the home, Covered patio, backyard perfect size for easy maintenance.Low HOA dues -$165 per year.Roof 2015.
Investor Tools
$431,000
Estimated Property Value
$0Estimated Mortgage Balance
$431,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,586 /month
Positive
Cash Flow Estimate:
$862 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$764/month
$165/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,017
$415,966
2025
$125,000
$290,966
$415,966
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,017
$415,966
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$431,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$165/mo
+$2,795/mo
8.2%
