Single Family
8977 George Cayley Ln
Frisco, Texas 75034
$536,000
3 beds2.5 baths1,784 sqftBuilt 20203790.00 sqft lot
Quick Numbers
Purchase Price
$
Click to edit
Down Payment
%
$107,200
Interest Rate
%
7.0%
30-year fixed
Closing Costs (est.)
$16,080
Total Cash Needed
$123,280
Total Monthly (PITI)
$3,473/mo
P&I + Tax + Ins
Rentometer
$2,850/mo
Range: $2,450 - $3,250
Est. Cash Flow
-$623/mo
1% Rule
0.53%
✗ Below 1%
Cap Rate
3.52%
✗ Below average
Cash on Cash
-6.07%
Annual return on cash invested
Year 1 Total Return
10.5%
CoC + equity + 3% appr.
Investment Analysis
Loading analysis...
RentCast Value
$536,000
RentCast Rent
$2,850/mo
Market Comparison
Loading market comparison...
Rental Income Estimates
Estimated Rental Income
Short-Term Rental (STR)
EstimatedAnnual Revenue
$44,551
Monthly
$3,713/mo
ADR
$229/night
Occupancy
47.0%
Medium-Term Rental (MTR)
EstimatedMonthly Income
$3,387/mo
30+ day furnished rentals
Long-Term Rental (LTR)
RentometerMonthly Rent
$2,850/mo
12-month lease
Local STR Regulations
Click "Look Up Regulations" to research local short-term rental laws for this area.
Listing Information
- Annual Tax
- $5,301
Property Details
- Property Type
- Single Family
- Year Built
- 2020
Exterior & Construction
- Roof
- Composition Shingle
Parking
- Garage Spaces
- 2
Lot Information
- Lot Size
- 3790.00 sqft
Related Links
Additional Information
Data aggregated from RentCast • Last updated 2/6/2026, 3:02:09 AM