$321,000
NAL Estimated Property Value9795 Windy Ridge Rd, Frisco, TX, 75033
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Oven, Vented Exhaust Fan
FlooringTile
Building Information
Year Built1985
Stories1
Roof Type105
Land Information
APNR-1371-012-0100-1
Lot Number10A
SubdivisionPreston Manor Phase Ii (Cfr)
Land UseResidential
Legal DescriptionPRESTON MANOR PHASE II (CFR), BLK 12, LOT 10A
Census Tract030403
Assessed Land Value$90,000
Assessed Improvement Value$185,000
Assessment Year2025
About this property
Remodeled 3 bedroom 2 bath in Highly sought after Frisco ISD! Beautiful Duplex in Super location. Split floor plan, W Private Master Suite. Kitchen features an open floorplan, granite counter tops and overlooks family room w wood burning fireplace. Hard surface flooring throughout. Fenced yard. Walk to City Park at end of street or enjoy Frisco with Food, Fun and Shopping. This will go super fast.
Investor Tools
$321,000
Estimated Property Value
$310,442Estimated Mortgage Balance
$10,558Estimated Equity
3% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,926 /month
Positive
Cash Flow Estimate:
$642 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$534/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,809
$275,000
2025
$90,000
$185,000
$275,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,809
$275,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$341,250
No
First
Aug 23, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$310,442
$10,558
3%
97%
$2,046/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,690/mo
$2,046/mo
$-356/mo
6.3%
