$368,000
NAL Estimated Property Value1413 San Marino Ln, Denton, TX, 76210
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size8,769 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR204726
Lot Number16
SubdivisionRidgemont Addn Ph Ii
Land UseResidential
Legal DescriptionRIDGEMONT ADDN PH II BLK A LOT 16
Census Tract021304
Assessed Land Value$96,437
Assessed Improvement Value$245,917
Assessment Year2025
About this property
Nice 3 bedroom 2 bath with 3 car garage, new flooring and paint throughout. Large fenced back yard. This home is ready to move in.
Investor Tools
$368,000
Estimated Property Value
$190,166Estimated Mortgage Balance
$177,834Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,208 /month
Positive
Cash Flow Estimate:
$736 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$572/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,029
$342,354
2025
$96,437
$245,917
$342,354
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,029
$342,354
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Mortgage Firm Inc
Conventional
$220,000
No
First
Jul 12, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,166
$177,834
48%
52%
$1,320/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,390/mo
$1,320/mo
+$1,070/mo
7.8%
