$518,000
NAL Estimated Property Value15768 Bull Run Drive, Frisco, TX, 75035
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave
FlooringCarpet, Ceramic Tile, Laminate
Building Information
Year Built2006
Stories1
Garage Spaces2
Land Information
APNR-8033-00R-0140-1
Lot Number14
SubdivisionFrisco Heights - Phase 1 (Cfr)
Land UseResidential
Legal DescriptionFRISCO HEIGHTS - PHASE 1 (CFR), BLK R, LOT 14
Census Tract030538
Assessed Land Value$120,000
Assessed Improvement Value$398,000
Assessment Year2025
About this property
Lovely 4 bedroom home featuring pool with covered pergola & extra outdoor space for entertaining! Front room can be used for study, playroom, exercise room or formal dining room. Nice size bedrooms with walk in closets and both bathroom have granite counter tops. Garage has extra width so room for storage or work bench. A must see!
Investor Tools
$518,000
Estimated Property Value
$335,446Estimated Mortgage Balance
$182,554Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,108 /month
Positive
Cash Flow Estimate:
$1,036 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$797/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,973
$518,000
2025
$120,000
$398,000
$518,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,973
$518,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Unknown
$225,000
No
First
Oct 17, 2018
Nov 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$335,446
$182,554
35%
65%
$2,249/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,860/mo
$2,424/mo
+$1,436/mo
8.9%
