B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$594,000

NAL Estimated Property Value

12885 Odessa Dr, Frisco, TX, 75035

Off Market

4 Beds

4 Bath

2,947 Sq Ft

Single Family Residence

$203.6 / sqft

Built in 2006

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Convection Oven, Plumbed For Ice Maker

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Building Information

Year Built2006

Stories2

Garage Spaces2

Land Information

APNR-8908-0EE-0130-1

Lot Number13

SubdivisionPanther Creek Estates Phase V (Cfr)

Land UseResidential

Legal DescriptionPANTHER CREEK ESTATES PHASE V (CFR), BLK EE, LOT 13

Census Tract030521

Assessed Land Value$149,500

Assessed Improvement Value$434,085

Assessment Year2025

About this property

MULTIPLE OFFERS. FINAL & BEST OFFER DEADLINE SUNDAY 6PM. Amazing 1.5 story home is nestled on a wonderful over-sized 0.35 ACRE CORNER lot! Formal Dining room is adorned w-a chandelier & ceilings decorated w-crown molding. Great family friendly floor plan showcases all bedrooms on first floor! Upstairs is complete w-a game or media along w-guest bath, perfect kids retreat! Study makes working from home effortless! Stunning HW floors! Spacious Living room is decked out w-a warming fireplace with tile surround & flows open to the Kitchen. Gorgeous Chef's Kitchen is adorned w-2018 Microwave & oven, gas cooktop, granite countertops, center work island, tiled backsplash & raised breakfast bar! Master Bedroom is generously sized & the attached bathroom that offers a jetted tub, separate shower & a WIC. Entertainers dream Backyard features a huge pool sized yard, covered patio w attached '21 built-in grill! Community Amenities Galore! '21 Built in grill, '21 HW heater in attic + 2nd in garage!

Investor Tools

$594,000

Estimated Property Value

$495,873Estimated Mortgage Balance

$98,127Estimated Equity

16% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,600 /month

Positive

Cash Flow Estimate:

$1,200 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$957/month

$460/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,513

$583,585

2025

$149,500

$434,085

$583,585

Tax History

Year

Tax Paid

Assessed Value

2024

$8,513

$583,585

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Wintex Group Llc

Conventional

$536,000

First

May 6, 2022

Jun 2032

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$495,873

$98,127

16%

83%

$3,214/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$3,860/mo

$3,674/mo

+$186/mo

7.8%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area