$323,635
NAL Estimated Property Value1017 Bayfield Drive, Denton, TX, 76209
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringConcrete
Exterior
Lot Size5,998 sqft
Building Information
Year Built1994
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR121031
Lot Number29
SubdivisionAudra Meadows
Land UseResidential
Legal DescriptionAUDRA MEADOWS BLK B LOT 29
Census Tract020605
Assessed Land Value$66,000
Assessed Improvement Value$275,695
Assessment Year2025
About this property
Move In Ready Home! This 3 bedroom, 2 bath home with a sun room has stained concrete throughout the home. This home is loaded with special features like an open floor plan, light features throughout the home, ceiling treatments, venetian plastered walls, walk in closed, side patio and a raised deck in the backyard perfect for entertaining on a cool Spring Texas day. Home is right off Loop 288 so it makes it a quick easy trip to shopping and restaurants. GO See it today and make it yours!!
Investor Tools
$323,635
Estimated Property Value
$149,347Estimated Mortgage Balance
$174,288Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,942 /month
Positive
Cash Flow Estimate:
$647 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$329/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,326
$323,635
2025
$66,000
$275,695
$341,695
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,326
$323,635
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$164,800
No
First
Jun 11, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$149,347
$174,288
53%
46%
$989/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$989/mo
+$983/mo
7.3%
