$387,113
NAL Estimated Property Value2105 Prescott Downs Drive, Denton, TX, 76210
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile
Exterior
Exterior FeaturesRain Gutters
Lot Size9,252 sqft
Building Information
Year Built2007
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR289195
Lot Number21
SubdivisionLexington Park Ph 3
Land UseResidential
Legal DescriptionLEXINGTON PARK PH 3 BLK I LOT 21
Census Tract021422
Assessed Land Value$101,750
Assessed Improvement Value$285,363
Assessment Year2025
About this property
Great 3 Bedroom, 2 Bath, with a Study, in Desirable Lexington Park with Great Schools and Shopping Close By. Large Family Room with Fire Place Opens to Kitchen and Dining. Huge Back Yard with covered patio, Walking Distance to Community Pool, Play Ground, and Private Lake are Big Pluses.
Investor Tools
$387,113
Estimated Property Value
$231,656Estimated Mortgage Balance
$155,457Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,323 /month
Positive
Cash Flow Estimate:
$774 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$467/month
$282/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,670
$387,113
2025
$101,750
$285,363
$387,113
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,670
$387,113
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Purchase Money Mortgage
$268,000
No
First
Jul 22, 2019
Jun 2020
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,656
$155,457
40%
60%
$1,607/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$1,889/mo
+$1,231/mo
9.7%
