$237,000
NAL Estimated Property Value1419 Stuart Road, Denton, TX, 76209
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Gas Water Heater, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile
Exterior
Lot Size7,680 sqft
Building Information
Year Built1984
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR28530
Lot Number4
SubdivisionThe Village Ph 1
Land UseResidential
Legal DescriptionTHE VILLAGE PH 1 BLK 2 LOT 4
Census Tract020507
Assessed Land Value$56,064
Assessed Improvement Value$101,079
Assessment Year2025
About this property
Large private backyard with mature trees and covered patio! Mature trees in front yard as well. Conveniently located. Owner is selling as-is. Needs cosmetic. Recent appliances HVAC & roof. There is no survey.
Investor Tools
$237,000
Estimated Property Value
$221,001Estimated Mortgage Balance
$15,999Estimated Equity
6% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,422 /month
Positive
Cash Flow Estimate:
$474 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$288/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,267
$157,143
2025
$56,064
$101,079
$157,143
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,267
$157,143
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Reliable Lending Llc
Conventional
$238,450
No
First
Jun 13, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,001
$15,999
6%
93%
$1,430/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,430/mo
+$542/mo
10.0%
