$440,250
NAL Estimated Property Value5574 Grosseto Drive, Frisco, TX, 75034
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesGas Cooktop, Gas Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Building Information
Year Built2008
Stories2
Garage Spaces2
Land Information
APNR-9061-00I-005C-1
Lot Number5C
SubdivisionBella Casa Phase 2 (Cfr)
Land UseResidential
Legal DescriptionBELLA CASA PHASE 2 (CFR), BLK I, LOT 5C
Census Tract030407
Assessed Land Value$108,000
Assessed Improvement Value$332,250
Assessment Year2025
About this property
Location, Location, Location!! Check out this Beauty! Fully updated townhome. Close to The Star in Frisco. Hardwood floors on both 1st and 2nd level. Granite countertops, gas stove, stainless steel appliances, vaulted ceiling in the master retreat with his and her sinks, and impressive walk-in closet. Community pool, clubhouse, and gym.
Investor Tools
$440,250
Estimated Property Value
$204,441Estimated Mortgage Balance
$235,809Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,642 /month
Positive
Cash Flow Estimate:
$881 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$670/month
$210/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,840
$440,250
2025
$108,000
$332,250
$440,250
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,840
$440,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$236,000
No
First
Aug 29, 2019
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,441
$235,809
53%
46%
$1,415/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,040/mo
$1,625/mo
+$415/mo
5.6%
