$311,881
NAL Estimated Property Value1309 Bryn Mawr Pl, Denton, TX, 76201
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size9,252 sqft
Building Information
Year Built1970
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR24543
Lot Number9
SubdivisionNorth University Place
Land UseResidential
Legal DescriptionNORTH UNIVERSITY PLACE BLK 2 LOT 9 9/4059 // R. BEAUMONT AB 31
Census Tract020402
Assessed Land Value$83,250
Assessed Improvement Value$228,631
Assessment Year2025
About this property
Beautiful 3 bed 2 bath completely remodeled home. Large updated galley kitchen granite counter tops, tons of cabinet space and counter space. Interior, Exterior paint. Walk through pantry. Updated bathrooms. New flooring through out the house. Brand new AC in and out. Foundation has been repaired. Large backyard. New gutters. Listing agent is part owner of selling LLC. ****Property has multiple offers please submit best and final by Tuesday October 19, 2021 at 12:00 noon. Owners will make their decision by 4:00 pm Tuesday October 19, 2021. ****
Investor Tools
$311,881
Estimated Property Value
$257,364Estimated Mortgage Balance
$54,517Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,871 /month
Positive
Cash Flow Estimate:
$624 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$523/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,720
$311,881
2025
$83,250
$228,631
$311,881
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,720
$311,881
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Conventional
$281,300
No
First
Nov 9, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$257,364
$54,517
17%
83%
$1,687/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,687/mo
+$285/mo
7.6%
