$486,000
NAL Estimated Property Value6301 Wilmington Drive, Frisco, TX, 75035
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet
Building Information
Year Built1998
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-3318-0XX-0010-1
Lot Number1
SubdivisionPlantation Resort Phase Iiib The (Cfr)
Land UseResidential
Legal DescriptionPLANTATION RESORT PHASE IIIB, THE (CFR), BLK XX, LOT 1
Census Tract030533
Assessed Land Value$119,700
Assessed Improvement Value$358,012
Assessment Year2025
About this property
COMPLETELY REMODELED - 4bedrooms, 2 btha in central Frisco. Freshly painted grey walls & white ceiling. New luxury vinyl flooring throughout. New carpet in all bedrooms. Granite countertop w herringbone subway backsplash. Master bath with frameless shower, granite countertops, new faucets. Spacious & open floorplan. Sink in utility rm. New fence stain, new epoxy garage flr. Ready for new owners! Exemplary Frisco schools.
Investor Tools
$486,000
Estimated Property Value
$217,826Estimated Mortgage Balance
$268,174Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,916 /month
Positive
Cash Flow Estimate:
$972 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$731/month
$165/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,347
$477,712
2025
$119,700
$358,012
$477,712
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,347
$477,712
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Town Square Mortgage & Investments Inc
Conventional
$252,000
No
First
Jul 29, 2019
Aug 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$217,826
$268,174
55%
45%
$1,511/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$1,676/mo
+$1,284/mo
7.3%
