$188,000
NAL Estimated Property Value200 S Wood Street, Denton, TX, 76205
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Gas Range, Gas Water Heater, Vented Exhaust Fan
FlooringCeramic Tile, Vinyl
Exterior
Lot Size10,454 sqft
Building Information
Year Built1999
Stories1
Roof Type105
Land Information
APNR40143
Lot Number23R
SubdivisionSolomon Hill 1
Land UseResidential
Legal DescriptionSOLOMON HILL 1 BLK 5 LOT 23R
Census Tract021202
Assessed Land Value$50,225
Assessed Improvement Value$62,021
Assessment Year2025
About this property
Ready for your decorative touches! Check out this brick cottage. Recent Roof and HVAC system. Freshly painted inside and outside trim. No wasted space here with open living and dining. Bright and cheery spacious kitchen. Bedrooms each have good closet storage. All new ceiling fans and window blinds. Huge fenced backyard with mature trees for shade. Conveniently located. Owners are agents and plan to complete a 1031 exchange. Schools to be verified by buyer. No survey.
Investor Tools
$188,000
Estimated Property Value
$212,338Estimated Mortgage Balance
$188,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,409 /month
Positive
Cash Flow Estimate:
$470 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$200/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,462
$112,246
2025
$50,225
$62,021
$112,246
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,462
$112,246
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Angel Oak Home Loans Llc
Unknown
$227,060
No
First
Nov 2, 2022
Dec 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$212,338
N/A
0%
113%
$1,362/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,362/mo
+$203/mo
10.0%
