$386,806
NAL Estimated Property Value1712 Buena Vista Drive, Denton, TX, 76210
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Gas Water Heater
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters
Lot Size11,387 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR212700
Lot Number32
SubdivisionOaks Of Montecito Ph 5 Sec A
Land UseResidential
Legal DescriptionOAKS OF MONTECITO PH 5 SEC A BLK F LOT 32
Census Tract021422
Assessed Land Value$111,310
Assessed Improvement Value$275,496
Assessment Year2025
About this property
Well taken care of 3 bedroom 2 bath with nice large yard ready to move in!
Investor Tools
$386,806
Estimated Property Value
$114,532Estimated Mortgage Balance
$272,274Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,321 /month
Positive
Cash Flow Estimate:
$774 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$639/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,736
$386,806
2025
$111,310
$275,496
$386,806
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,736
$386,806
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Datcu Cu
Conventional
$132,500
No
First
Jul 26, 2019
Aug 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,532
$272,274
70%
30%
$795/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$795/mo
+$2,325/mo
9.7%
