$306,433
NAL Estimated Property Value5504 Zara Dr, Denton, TX, 76207
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Microwave
FlooringCarpet
Exterior
Lot Size5,663 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR726234
Lot Number6
SubdivisionBeaver Creek Phase 3
Land UseResidential
Legal DescriptionBEAVER CREEK PHASE 3 BLK 2 LOT 6
Census Tract020504
Assessed Land Value$79,279
Assessed Improvement Value$227,154
Assessment Year2025
About this property
This home is ready for its new homeowners! Located just north of Downtown Denton, TWU, UNT, and many other amenities, this home presents the unique opportunity to have easy access to Denton but be away from the hustle and bustle. Featuring a split bedroom arrangement, this home includes many upgrades including luxury vinyl plank, updated bathrooms, stainless steel appliances, granite countertops, updated light fixtures, covered patio, and much more! Large backyard with plenty of space and oversized, front entry garage. Virtual tour available in links.
Investor Tools
$306,433
Estimated Property Value
$249,927Estimated Mortgage Balance
$56,506Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,848 /month
Positive
Cash Flow Estimate:
$616 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$501/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$306,433
2025
$79,279
$227,154
$306,433
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$306,433
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bettye Gray, An Unmarried Woman
Stand Alone First / Home Equity First Lien
$257,999
No
First
Aug 15, 2024
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$249,927
$56,506
18%
82%
$1,547/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$1,747/mo
+$273/mo
7.9%
