$202,000
NAL Estimated Property Value1618 W Congress Street, Denton, TX, 76201
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range
FlooringVinyl, Wood
Exterior
Lot Size6,247 sqft
Building Information
Year Built1980
Stories1
Roof Type105
Land Information
APNR29900
Lot Number6,7
SubdivisionOak Grove Addn
Land UseResidential
Legal DescriptionOAK GROVE ADDN BLK 9 LOT 6,7(E50' OF W110'),8(E50' OF W110' OF S18.8') 9/4009 // R BEAUMONT AB 31 @
Census Tract020403
Assessed Land Value$68,750
Assessed Improvement Value$137,528
Assessment Year2025
About this property
Prime location in Denton close to shopping and UNT. Excellent for an investment house or first time buyers.
Investor Tools
$202,000
Estimated Property Value
$176,230Estimated Mortgage Balance
$25,770Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,254 /month
Positive
Cash Flow Estimate:
$418 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$262/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,131
$189,571
2025
$68,750
$137,528
$206,278
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,131
$189,571
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thrive Mortgage Llc
Conventional
$191,900
No
First
Jan 12, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,230
$25,770
12%
87%
$1,151/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,151/mo
+$414/mo
9.3%
