$397,328
NAL Estimated Property Value9940 Cambridge Drive, Frisco, TX, 75035
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile, Laminate
Building Information
Year Built1996
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR-3394-00C-0150-1
Lot Number15
SubdivisionPreston Gables Phase 3 (Cfr)
Land UseResidential
Legal DescriptionPRESTON GABLES PHASE 3 (CFR), BLK C, LOT 15
Census Tract030404
Assessed Land Value$115,000
Assessed Improvement Value$282,328
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED! BEST AND FINAL DEADLINE SET FOR SATURDAY, SEPTEMBER 26th at 5pm. Location! Location! Location! Just minutes from Preston Road and Dallas North Tollway, shopping, restaurants, etc. Charming open floorpan boasting laminate flooring, stainless steel appliance package, stone backsplash, updated secondary bathroom with designer tile. Backyard offers covered patio perfect for entertaining!
Investor Tools
$397,328
Estimated Property Value
$250,291Estimated Mortgage Balance
$147,037Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,384 /month
Positive
Cash Flow Estimate:
$795 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$629/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,559
$397,328
2025
$115,000
$282,328
$397,328
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,559
$397,328
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Fha
$270,019
Yes
First
Nov 18, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$250,291
$147,037
37%
63%
$1,679/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$1,679/mo
+$1,281/mo
8.9%
