$1,250,000
6174 Forefront Ave, Frisco, TX, 75036
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesSome Gas Appliances, Convection Oven, Double Oven, Dishwasher, Electric Oven, Gas Cooktop, Disposal, Gas Water Heater, Microwave, Plumbed For Gas, Range, Some Commercial Grade, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesBalcony, Covered Courtyard, Fire Pit, Rain Gutters
Lot Size9,631 sqft
Building Information
Year Built2016
Stories2
Roof Type105
Garage Spaces3
Land Information
APNR648395
Lot Number1
SubdivisionPhillips Creek Ranch Phase 4b
Land UseResidential
Legal DescriptionPHILLIPS CREEK RANCH PHASE 4B BLK D LOT 1
Census Tract021540
Assessed Land Value$279,299
Assessed Improvement Value$964,381
Assessment Year2025
Investor Tools
$447,857Estimated Mortgage Balance
$723,143Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,500 /month
Positive
Cash Flow Estimate:
$2,500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$662/month
$220/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,091
$1,137,029
2025
$279,299
$964,381
$1,243,680
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,091
$1,137,029
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$510,400
No
First
Jul 15, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$447,857
$723,143
61%
38%
$3,061/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,070/mo
$3,281/mo
$-1,211/mo
2.1%
