$784,145
NAL Estimated Property Value1296 Rutherford St, Frisco, TX, 75036
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size9,322 sqft
Building Information
Year Built2020
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR767732
Lot Number1
SubdivisionVillages Of Creekwood Phase 1
Land UseResidential
Legal DescriptionVILLAGES OF CREEKWOOD PHASE 1 BLK R LOT 1
Census Tract021536
Assessed Land Value$147,870
Assessed Improvement Value$636,275
Assessment Year2025
About this property
Beautiful inside and out! This stunning home shows like brand new in highly desired Villages of Creekwood community. Features 4 nice size bedrooms and an office with french doors opening to the front porch overlooking the green space of the neighborhood. Light & bright kitchen that opens to breakfast room and family room with cozy gas fireplace. Extended back patio with awesome corner lot with plenty of grass area. Game room and media room upstairs with 3 bedroom and 2 baths. Separate utility room with sink. This home truly reflects owners pride!
Investor Tools
$784,145
Estimated Property Value
$473,114Estimated Mortgage Balance
$311,031Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,705 /month
Positive
Cash Flow Estimate:
$1,568 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,211/month
$240/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,615
$784,145
2025
$147,870
$636,275
$784,145
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,615
$784,145
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Click N Close Inc
Conventional
$499,800
No
First
Jun 9, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$473,114
$311,031
39%
60%
$2,997/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,700/mo
$3,237/mo
$-537/mo
4.1%
