$320,000
510 W Gandy St, Denison, TX, 75020
On Market
Property Lead Type:
Must-SellDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Range
FlooringVinyl
Exterior
Lot Size7,501 sqft
Building Information
Year Built1905
Garage Spaces2
Land Information
APND016 3204090
Lot Number3
SubdivisionStevens Addn
Land UseResidential
Legal DescriptionSTEVENS ADDN, BLOCK 12, LOT 3, ACRES .1722
Census Tract000502
Assessed Land Value$117,188
Assessed Improvement Value$181,462
Assessment Year2025
About this property
INVESTORS FULL DUPLEX with 2 bed 1 bath on each side a little over 1350 sq ft. Both units need a complete rehab. ARV rental rate should bring in $1200-1300 per side.
Investor Tools
$248,045Estimated Mortgage Balance
$61,955Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,920 /month
Positive
Cash Flow Estimate:
$640 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$697/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,816
$298,650
2025
$117,188
$181,462
$298,650
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,816
$298,650
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Civic Financial Services Llc
Commercial
$269,600
No
First
Apr 4, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,045
$61,955
19%
80%
$1,617/mo
