$670,150
NAL Estimated Property Value2475 Brazos Dr, Frisco, TX, 75033
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size7,706 sqft
Building Information
Year Built2004
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR242838
Lot Number30
SubdivisionNorthridge Ph 2
Land UseResidential
Legal DescriptionNORTHRIDGE PH 2 BLK F LOT 30
Census Tract020110
Assessed Land Value$138,690
Assessed Improvement Value$531,460
Assessment Year2025
About this property
Wood and wrought iron door lead to split formals. Dining with travertine floor and stunning ring ceiling light. Hardwoods in large living with two story ceiling and 8ft crystal water drip chandelier. Open kitchen, granite counters, gas cooktop, pot rack. First floor master suite, due vanities, separate shower and garden tub. A second bedroom on the first floor with full bath. Upstairs large media or game room and three bedrooms with two full bath. Refrigerator, washer, dryer are provided. Near community pool. Great location. Ready to move in.
Investor Tools
$670,150
Estimated Property Value
$518,500Estimated Mortgage Balance
$151,650Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,021 /month
Positive
Cash Flow Estimate:
$1,340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$376/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,163
$670,150
2025
$138,690
$531,460
$670,150
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,163
$670,150
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sofi Bank Na
Conventional
$520,000
No
First
Mar 24, 2026
Apr 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$518,500
$151,650
22%
77%
$3,118/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,780/mo
$3,118/mo
$-338/mo
5.0%
