$291,838
NAL Estimated Property Value3005 Penniman Road, Denton, TX, 76209
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker
FlooringCeramic Tile
Exterior
Exterior FeaturesStorage
Lot Size6,098 sqft
Building Information
Year Built2000
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR213896
Lot Number18
SubdivisionWilliamsburg Square
Land UseResidential
Legal DescriptionWILLIAMSBURG SQUARE BLK B LOT 18
Census Tract020604
Assessed Land Value$73,176
Assessed Improvement Value$218,662
Assessment Year2025
About this property
Freshly painted inside and out! New range and microwave. No carpet, freshly installed wood look tile in all bedrooms and living. New blinds throughout. Spacious rooms throughout. Large shaded, fenced yard. Recent water heater. Convenient location near loop 288 and 380. Owners are real estate agents. Buyer to verify school information.
Investor Tools
$291,838
Estimated Property Value
$137,238Estimated Mortgage Balance
$154,600Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,751 /month
Positive
Cash Flow Estimate:
$584 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$593/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,659
$291,838
2025
$73,176
$218,662
$291,838
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,659
$291,838
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Keller Mortgage Llc
Conventional
$150,001
No
First
Nov 18, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$137,238
$154,600
52%
47%
$900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$900/mo
+$1,072/mo
8.1%
