$386,150
NAL Estimated Property Value12721 Ocean Spray Dr, Frisco, TX, 75036
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringLaminate
Exterior
Lot Size5,066 sqft
Building Information
Year Built2008
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR298483
Lot Number20
SubdivisionHidden Cove Ph One
Land UseResidential
Legal DescriptionHIDDEN COVE PH ONE BLK C LOT 20
Census Tract021537
Assessed Land Value$93,721
Assessed Improvement Value$292,429
Assessment Year2025
About this property
MULTIPLE OFFERS! PLEASE COME IN AT YOUR HIGHEST AND BEST BY 12:00 NOON ON SATURDAY FEBRUARY 5TH. Beautiful 4 bedroom home with an inviting entry, granite counter tops, glass tile backsplash that opens to the spacious living room. Updated kitchen features stainless steel appliances, updated white cabinets with soft close glides, large backyard, and more!
Investor Tools
$386,150
Estimated Property Value
$341,509Estimated Mortgage Balance
$44,641Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,317 /month
Positive
Cash Flow Estimate:
$772 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$577/month
$154/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,999
$386,150
2025
$93,721
$292,429
$386,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,999
$386,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$370,500
No
First
Mar 3, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$341,509
$44,641
11%
88%
$2,222/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$2,376/mo
+$324/mo
8.4%
