$406,811
NAL Estimated Property Value5028 Splitrock Drive, Denton, TX, 76210
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,489 sqft
Building Information
Year Built2015
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR636885
Lot Number23
SubdivisionWindhaven
Land UseResidential
Legal DescriptionWINDHAVEN BLK A LOT 23
Census Tract021423
Assessed Land Value$71,351
Assessed Improvement Value$335,460
Assessment Year2025
About this property
MULTIPLE OFFERS RECEIVED. SHOWINGS TO END TODAY, SUNDAY THE 28TH AND ASKING FOR HIGHEST AND BEST OFFERS BY 7:00PM. PLEASE SEND OFFERS TO [email protected]. Beautiful, well maintained, single owner home. Great, functional layout with three bedrooms AND a study! Eat in kitchen features elegant dark wood cabinets and granite countertops. Light and bright breakfast nook. Custom paint throughout. Backyard with covered patio is perfect for morning coffee and entertaining guests!
Investor Tools
$406,811
Estimated Property Value
$209,431Estimated Mortgage Balance
$197,380Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,441 /month
Positive
Cash Flow Estimate:
$814 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$682/month
$600/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,149
$406,811
2025
$71,351
$335,460
$406,811
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,149
$406,811
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Home Mortgage Llc
Conventional
$232,000
No
First
Apr 23, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,431
$197,380
48%
51%
$1,391/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,390/mo
$1,991/mo
+$399/mo
7.0%
