$243,000
NAL Estimated Property Value2014 Mercedes Rd, Denton, TX, 76205
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringCeramic Tile, Wood
Exterior
Lot Size7,436 sqft
Building Information
Year Built1978
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR25632
Lot Number9
SubdivisionTaylor Park Addn
Land UseResidential
Legal DescriptionTAYLOR PARK ADDN BLK 2 LOT 9
Census Tract020800
Assessed Land Value$55,800
Assessed Improvement Value$152,194
Assessment Year2025
About this property
Cozy home with fenced yard, central HVAC, wood floor & ceramic tiles. Sold as is, seller will not make any repair. NOTE: listing broker does not work with unrepresented buyer, please contact a buyer's agent to see home.
Investor Tools
$243,000
Estimated Property Value
$103,500Estimated Mortgage Balance
$139,500Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$407/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,667
$207,994
2025
$55,800
$152,194
$207,994
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,667
$207,994
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$120,000
No
First
Jun 20, 2019
Jul 2049
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$103,500
$139,500
57%
43%
$720/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$720/mo
+$1,252/mo
9.7%
