$491,086
NAL Estimated Property Value5021 Marble Falls Dr, Denton, TX, 76226
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Water Heater, Microwave
FlooringCarpet, Ceramic Tile, Simulated Wood
Exterior
Lot Size8,407 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR678094
Lot Number2
SubdivisionCountry Lakes North Phase 3a1 & 3b
Land UseResidential
Legal DescriptionCOUNTRY LAKES NORTH PHASE 3A1 & 3B BLK Y LOT 2
Census Tract020318
Assessed Land Value$110,214
Assessed Improvement Value$380,872
Assessment Year2025
About this property
Argyle, Tx Country Lakes - 1 Story, Open Floor Plan, Vaulted Ceilings, 3 Car Garage, Split Master Bedroom, 3 Bedrooms, 2 Bathrooms, Office, Gas Cook Top, SS Appliances. Small Town Argyle Community Living, Minutes drive to I-35W.
Investor Tools
$491,086
Estimated Property Value
$335,547Estimated Mortgage Balance
$155,539Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,947 /month
Positive
Cash Flow Estimate:
$982 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$880/month
$363/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,108
$491,086
2025
$110,214
$380,872
$491,086
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,108
$491,086
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Federated Mortgage Corp
Conventional
$339,000
No
First
Oct 1, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$335,547
$155,539
31%
68%
$2,033/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$2,396/mo
+$564/mo
7.2%
