$494,838
NAL Estimated Property Value16416 Brayton Rd, Frisco, TX, 75036
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Tankless Water Heater
FlooringCarpet, Laminate
Exterior
Lot Size6,578 sqft
Building Information
Year Built2022
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR959838
Lot Number16R
SubdivisionRivendale By The Lake Phase 7
Land UseResidential
Legal DescriptionRIVENDALE BY THE LAKE PHASE 7 BLK 28 LOT 16R
Census Tract021536
Assessed Land Value$98,907
Assessed Improvement Value$395,931
Assessment Year2025
About this property
Brand new house. Great location. It's ready for tenant.
Investor Tools
$494,838
Estimated Property Value
$281,525Estimated Mortgage Balance
$213,313Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,969 /month
Positive
Cash Flow Estimate:
$990 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$802/month
$485/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,144
$494,838
2025
$98,907
$395,931
$494,838
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,144
$494,838
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank And Trust Co
Unknown
$292,493
No
First
Apr 17, 2024
Apr 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$281,525
$213,313
43%
57%
$1,754/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$2,239/mo
$-169/mo
5.0%
