$415,000
NAL Estimated Property Value7945 Emilie Ln, Frisco, TX, 75035
Off Market
Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Microwave
FlooringCeramic Tile
Building Information
Year Built2001
Stories1
Garage Spaces2
Land Information
APNR-4798-00C-0400-1
Lot Number40
SubdivisionShepherds Hill Addition - Phase Ii (Cfr)
Land UseResidential
Legal DescriptionSHEPHERDS HILL ADDITION - PHASE II (CFR), BLK C, LOT 40
Census Tract030511
Assessed Land Value$125,000
Assessed Improvement Value$284,636
Assessment Year2025
About this property
Beautiful 3 bedroom 2 bathroom with luxury wood floor. Easy to clean. No carpet. Open living area with fireplace opens to kitchen and formal dining room. Spacious eat in kitchen with breakfast nook with plenty of cabinets. Private master retreat with jacuzzi tub & walk in closet. Great neighborhood with excellent schools. Nice curb appeal. All 3 schools are just few blocks away. Ready to move in.
Investor Tools
$415,000
Estimated Property Value
$74,493Estimated Mortgage Balance
$340,507Estimated Equity
82% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,490 /month
Positive
Cash Flow Estimate:
$830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$749/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,913
$409,636
2025
$125,000
$284,636
$409,636
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,913
$409,636
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$96,400
No
First
Sep 2, 2016
Oct 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$74,493
$340,507
82%
18%
$413/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$563/mo
+$2,397/mo
8.6%
