$499,576
NAL Estimated Property Value4112 Hialeah Dr, Denton, TX, 76210
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Microwave
FlooringCarpet, Ceramic Tile, Hardwood
Exterior
Exterior FeaturesRain Gutters
Lot Size7,318 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR648307
Lot Number9
SubdivisionForest Meadow Phase 2
Land UseResidential
Legal DescriptionFOREST MEADOW PHASE 2 BLK G LOT 9
Census Tract021422
Assessed Land Value$127,701
Assessed Improvement Value$371,875
Assessment Year2025
About this property
This property like new! Fourth bedroom downstairs could be office. Large upstairs gameroom with adjacent media room. Jack and jill bath between upstairs bedrooms. Three full baths, extra insulation and energy features!
Investor Tools
$499,576
Estimated Property Value
$409,455Estimated Mortgage Balance
$90,121Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,997 /month
Positive
Cash Flow Estimate:
$999 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$929/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,647
$499,576
2025
$127,701
$371,875
$499,576
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,647
$499,576
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Provident Funding Associates Lp
Conventional
$427,500
No
First
Jan 31, 2024
Feb 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$409,455
$90,121
18%
82%
$2,564/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$2,564/mo
+$556/mo
7.5%
