$399,824
NAL Estimated Property Value2613 Picadilly Ln, Denton, TX, 76209
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan
FlooringCarpet, Laminate
Exterior
Exterior FeaturesStorage
Lot Size11,177 sqft
Building Information
Year Built1975
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR23366
Lot Number4
SubdivisionRoyal Acres Addn
Land UseResidential
Legal DescriptionROYAL ACRES ADDN BLK 17 LOT 4
Census Tract020507
Assessed Land Value$69,349
Assessed Improvement Value$330,475
Assessment Year2025
About this property
Welcome to this wonderful north Denton home. The home has 4 bedrooms, 2.5 baths, and 2 dining areas allowing plenty of room for those great family gatherings. Recent updates include new flooring, updated bathrooms, HVAC and more. Enjoy those summer backyard bbq's, and then jump in to cool off in your inground pool. The house is located near lots of shopping, loop 288 and University drive. The property is minutes away from TWU and the Denton square. Don't wait too long on this one.
Investor Tools
$399,824
Estimated Property Value
$364,630Estimated Mortgage Balance
$35,194Estimated Equity
8% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,399 /month
Positive
Cash Flow Estimate:
$800 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$862/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,343
$399,824
2025
$69,349
$330,475
$399,824
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,343
$399,824
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Fha
$396,316
Yes
First
Feb 28, 2022
Mar 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$364,630
$35,194
8%
91%
$2,377/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,572/mo
$2,377/mo
+$195/mo
7.7%
