Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$402,627

NAL Estimated Property Value

1128 Bellemead Dr, Denton, TX, 76201

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,516 Sq Ft
price_per_sqft$143.04 / sqft
Year BuiltBuilt in 1961

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityVacant Homes

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Cooktop, Double Oven
FlooringCeramic Tile, Laminate, Vinyl

Exterior

Exterior FeaturesRain Gutters
Lot Size10,367 sqft

Building Information

Year Built1961
Stories1
Roof Type105
Garage Spaces4

Land Information

APNR22478
Lot Number21
SubdivisionBellmeade
Land UseResidential
Legal DescriptionBELLMEADE BLK C LOT 21
Census Tract020403
Assessed Land Value$114,026
Assessed Improvement Value$303,459
Assessment Year2025

About this property

One-of-a-kind property is ready for you! This home is so flexible - multi-generational living, home offices, or whatever you need. Main house has 3 bedrooms & 2 baths. Guest quarters has open living & bedroom area, full bath, and loads of storage (no kitchen). Expanded 3-car garage! Front yard is planted with perennials to attract birds and butterflies. Vaulted ceilings and beautiful wood cabinetry in living & dining areas; plantation shutters, too. Dining room has a fireplace, wet bar, and pendant lighting. The kitchen features solid-surface counters, tile floors, and a double oven; the breakfast nook includes a built-in pantry. Spacious bedrooms with roomy closets and ceiling fans. Primary bedroom has stylish vanity with marble counter. Secondary bathroom is also marble tile with abundant mirrors and a chandelier! The utility room includes the HVAC & HWH for guest quarters. Great, quiet neighborhood in International Baccalaureate school zone - also easy proximity to shopping. Don't miss this one. ***Showings begin at open house Sunday, Nov. 17 at 1 p.m.

Investor Tools

Property Icon
$402,627
Estimated Property Value
$239,289Estimated Mortgage Balance
$163,338Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,416 /month
Positive
Cash Flow Estimate:
$805 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$657/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,869
$402,627
2025
$114,026
$303,459
$417,485
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,869
$402,627

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Mortgage Alliance Corp
Conventional
$243,950
No
First
Apr 16, 2025
May 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$239,289
$163,338
40%
59%
$1,463/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$1,463/mo
+$1,109/mo
7.7%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Denton

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1128 Bellemead Dr | Property Details | No Agent List