$465,000
NAL Estimated Property Value13300 Packard Dr, Frisco, TX, 75033
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size6,125 sqft
Building Information
Year Built2004
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR249659
Lot Number6
SubdivisionGrayhawk Ph Viii
Land UseResidential
Legal DescriptionGRAYHAWK PH VIII BLK WW LOT 6
Census Tract020110
Assessed Land Value$125,563
Assessed Improvement Value$324,064
Assessment Year2025
About this property
Excellent condition, 1 story, 4 bedroom in the desirable Greyhawk subdivision. Wonderful back yard with a large deck and storage shed. Master includes a tub, separate shower, dual sinks and a walk in closet. The washer & dryer are included. New roof 7-20. New hot water heater 8-20. New partial fence 7-20. Vivint security system. Overhead storage racks in garage. Newer stainless steel appliances.
Investor Tools
$465,000
Estimated Property Value
$225,764Estimated Mortgage Balance
$239,236Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,790 /month
Positive
Cash Flow Estimate:
$930 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$266/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$863
$449,627
2025
$125,563
$324,064
$449,627
No
Tax History
Year
Tax Paid
Assessed Value
2024
$863
$449,627
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Uif Corp
Conventional
$253,600
No
First
Sep 23, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$225,764
$239,236
51%
49%
$1,521/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,130/mo
$2,121/mo
+$9/mo
5.5%
