$450,000
NAL Estimated Property Value15817 Weymouth Drive, Frisco, TX, 75036
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size5,837 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces1
Land Information
APNR581472
Lot Number3
SubdivisionRivendale By The Lake Phase 1
Land UseResidential
Legal DescriptionRIVENDALE BY THE LAKE PHASE 1 BLK 1 LOT 3
Census Tract021536
Assessed Land Value$95,853
Assessed Improvement Value$405,640
Assessment Year2025
About this property
Great house in quiet neighborhood. Everything is on first floor except giant game room and full bath upstairs so could be used as a bedroom or bonus room. Open concept with kitchen open to living and dining. Neutral colors and beautiful finish out. Master is separate from secondary bedrooms. Tons of options on this one. Don't miss it!
Investor Tools
$450,000
Estimated Property Value
$407,801Estimated Mortgage Balance
$42,199Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$668/month
$485/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,764
$388,568
2025
$95,853
$405,640
$501,493
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,764
$388,568
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Highlands Residential Mortgage Ltd
Conventional
$440,000
No
First
Jun 17, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$407,801
$42,199
9%
91%
$2,639/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$3,124/mo
$-1,054/mo
5.5%
