$627,000
NAL Estimated Property Value2124 Mustang Trail, Frisco, TX, 75033
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Range, Microwave
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,924 sqft
Building Information
Year Built2002
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR238458
Lot Number11
SubdivisionThe Trails Ph 5 Sec A
Land UseResidential
Legal DescriptionTHE TRAILS PH 5 SEC A BLK B LOT 11
Census Tract021528
Assessed Land Value$150,518
Assessed Improvement Value$483,210
Assessment Year2025
About this property
Perfect family home with open kitchen and living space on the first floor. Downstairs master with separate shower and tub and walk-in closet. Downstairs you will find a perfect size study with open formals. Off the kitchen there is an outdoor grill and kitchen with mounted TV. Upstairs you will find three additional bedrooms and a third living area perfect for kids.
Investor Tools
$627,000
Estimated Property Value
$317,147Estimated Mortgage Balance
$309,853Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,762 /month
Positive
Cash Flow Estimate:
$1,254 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$347/month
$575/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,028
$609,008
2025
$150,518
$483,210
$633,728
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,028
$609,008
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$356,250
No
First
Sep 11, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$317,147
$309,853
49%
51%
$2,136/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$2,711/mo
+$69/mo
5.3%
