$194,000
NAL Estimated Property Value401 Woodland Street, Denton, TX, 76209
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range, Refrigerator
FlooringVinyl
Exterior
Lot Size9,757 sqft
Building Information
Year Built1976
Stories1
Roof Type104
Garage Spaces1
Land Information
APNR34148
SubdivisionN. H. Meisenheimer
Land UseResidential
Legal DescriptionA0811A N. H. MEISENHEIMER, TR 59, 0.224 ACRES
Census Tract020505
Assessed Land Value$63,421
Assessed Improvement Value$104,460
Assessment Year2025
About this property
Quaint, 2 bedroom home nestled amongst the trees on large, lush yard just blocks from TWU. LOADS of privacy as the home sits at the back of the lot away from the street. New, vinyl-wood floors, beautiful wood-burning fireplace and fabulous picture window that allows for lots of natural light. This cozy property is ready and waiting for investor or first time home buyer.
Investor Tools
$194,000
Estimated Property Value
$90,120Estimated Mortgage Balance
$103,880Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,164 /month
Positive
Cash Flow Estimate:
$388 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$301/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,644
$164,400
2025
$63,421
$104,460
$167,881
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,644
$164,400
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Certainty Home Loans Llc
Conventional
$101,231
No
First
Sep 25, 2020
Oct 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$90,120
$103,880
53%
46%
$607/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$607/mo
+$958/mo
9.7%
