$640,000
NAL Estimated Property Value5792 Haverhill Ln, Frisco, TX, 75033
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Microwave, Convection Oven, Double Oven, Plumbed For Ice Maker, Vented Exhaust Fan, Gas Water Heater
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesRain Gutters, Lighting
Building Information
Year Built2009
Stories1
Garage Spaces2
Land Information
APNR-9139-00O-0090-1
Lot Number9
SubdivisionEstates At Cobb Hill Phase 2 (Cfr)
Land UseResidential
Legal DescriptionESTATES AT COBB HILL PHASE 2 (CFR), BLK O, LOT 9
Census Tract030519
Assessed Land Value$175,000
Assessed Improvement Value$386,718
Assessment Year2025
About this property
Beautiful 1-story Highland Home in award winning Frisco ISD. Crown moldings, plantation shutters, oil-rubbed bronze & wood floors. Open floor plan perfect for entertaining. Spacious family room with stone fireplace, built-ins & surround sound. If you love to cook, island kitchen boasting 42in cabinets, granite counters, double ovens & gas cooktop. Master suite has bay window & crown moldings. Study plus 2 large sized bedrooms. Close to Tollway, schools, shopping and entertainment. Fridge, washer and dryer will stay on property.
Investor Tools
$640,000
Estimated Property Value
$477,883Estimated Mortgage Balance
$162,117Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,840 /month
Positive
Cash Flow Estimate:
$1,280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,029/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,150
$561,718
2025
$175,000
$386,718
$561,718
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,150
$561,718
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bancorpsouth Bank
Fha
$417,302
Yes
First
Jun 15, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$477,883
$162,117
25%
75%
$3,102/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,130/mo
$3,102/mo
$-972/mo
4.0%
