Last 24 Hours
$510,000
NAL Estimated Property Value200 Hollyhill Ln, Denton, TX, 76205
Off Market
3 Beds
2 Bath
4,105 Sq Ft
Duplex
$90.11 / sqft
Built in 1973Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesElectric Cooktop, Electric Oven, Electric Range
FlooringCarpet, Ceramic Tile, Concrete, Laminate
Exterior
Lot Size12,894 sqft
Building Information
Year Built1973
Stories2
Roof Type105
Garage Spaces4
Land Information
APNR27361
Lot Number8
SubdivisionSouthridge
Land UseResidential
Legal DescriptionSOUTHRIDGE BLK 2 LOT 8
Census Tract021305
Assessed Land Value$106,449
Assessed Improvement Value$298,551
Assessment Year2025
About this property
Wonderful Investment Op! Full duplex, 1 price includes both units. 200 Hollyhill: 2,400 sqft, 3 BR, 3 Full Bth. Living, Dining, Mstr & 1 BR & 2nd Bth downstairs. Mstr Bth has skylight. 3 Sliding glass doors open to 2 decks. Upstairs suite of BR, Bth, Game & Study. Unit was occupied by previous owner so only 2 BRs were leased on 200 side. Unit 202: 3 BR, 2 Bth, currently leased at $1,450 mth til Sep 2020; then converts month-to-mth. Owner could live in one side and rent the other. Est. rent is $1,850 for Unit 200 and $1,450 for Unit 202, or $3,300 per month. 2 ACs replaced 2014; 1 AC 2010. Unit 200 new paint & carpet. 5 min to UNT, 8 min to TWU. *We have received multiple offers-Owners will select at noon 7-13*
Investor Tools
$510,000
Estimated Property Value
$264,197Estimated Mortgage Balance
$245,803Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,060 /month
Positive
Cash Flow Estimate:
$1,020 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,061/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,184
$405,000
2025
$106,449
$298,551
$405,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,184
$405,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Angel Oak Home Loans Llc
Conventional
$297,375
No
First
Aug 21, 2020
Sep 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$264,197
$245,803
48%
52%
$1,783/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,783/mo
+$189/mo
4.6%
12.4%