Last 24 Hours
$1,814,000
NAL Estimated Property Value12685 Winelands Ct, Frisco, TX, 75033
$1,843,494 ARV
Off Market
3 Beds
2 Bath
5,553 Sq Ft
Single Family Residence
$273.73 / sqft
Built in 2018Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Double Oven, Electric Oven, Gas Cooktop
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesFire Pit, Rain Gutters, Lighting, Private Yard
Lot Size14,449 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces4
Land Information
APNR672231
Lot Number16
SubdivisionNewman Village Phase 3
Land UseResidential
Legal DescriptionNEWMAN VILLAGE PHASE 3 BLK K LOT 16
Census Tract020109
Assessed Land Value$360,788
Assessed Improvement Value$1,263,877
Assessment Year2025
About this property
Unique estate customized throughout on 90 Foot Lot. From a majestic entry with grand staircase to over-sized bedrooms all encompassed in over 5500sf with 4400sf on the first floor! The first floor has ample open space and the Kitchen with chef inspired features and abundant storage flows to family room and hearth room with FP. The rear staircase leads to the 2nd floor game room, living room, and 2 bedrooms all with hardwood flooring. A wonderfully laid out living area in the backyard retreat includes a lovely fireplace. This is a great opportunity to enjoy the best of Newman Village located near the coming PGA Headquarters. Much more to see and enjoy!
Investor Tools
$1,814,000
Estimated Property Value
$1,108,328Estimated Mortgage Balance
$705,672Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$1,843,494
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,884 /month
Positive
Cash Flow Estimate:
$3,628 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,018/month
$2,050/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,140
$1,624,665
2025
$360,788
$1,263,877
$1,624,665
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,140
$1,624,665
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$1,216,000
No
First
Sep 10, 2021
Oct 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,108,328
$705,672
38%
61%
$7,291/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,130/mo
$9,341/mo
$-7,211/mo
1.4%
12.4%