Last 24 Hours
$775,000
3778 Harvest Lane, Frisco, TX, 75034
Pending
4 Beds
3 Bath
3,050 Sq Ft
Single Family Residence
$254.1 / sqft
Built in 2019Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal
Exterior
Lot Size6,490 sqft
Building Information
Year Built2019
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR713033
Lot Number26
SubdivisionVillages Of Majestic Gardens
Land UseResidential
Legal DescriptionVILLAGES OF MAJESTIC GARDENS BLK C LOT 26
Census Tract021538
Assessed Land Value$186,740
Assessed Improvement Value$607,270
Assessment Year2025
About this property
Excellent location in Majestic Gardens with highly sought after Frisco schools! Primary downstairs and open floorplan. Private office or study with French doors. This Cambridge home has been well maintained and is located only minutes to the new Grand park development.
Investor Tools
$402,761Estimated Mortgage Balance
$392,239Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,770 /month
Positive
Cash Flow Estimate:
$1,590 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$445/month
$550/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,370
$794,010
2025
$186,740
$607,270
$794,010
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,370
$794,010
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jmac Lending Inc
Conventional
$444,436
No
First
Jul 28, 2021
Aug 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$402,761
$392,239
49%
51%
$2,665/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,570/mo
$3,215/mo
$-645/mo
3.9%
12.4%