$356,000
NAL Estimated Property Value5524 Denmans Mountain Rd, Belton, TX, 76513
$462,800 ARV
Off Market
Property Lead Type:
BankruptcyAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Microwave
FlooringCeramic Tile, Laminate
Exterior
Exterior FeaturesPrivate Yard
Lot Size29,272 sqft
Building Information
Year Built1995
Stories2
Roof Type105
Garage Spaces2
Land Information
APN81439
Lot Number1
SubdivisionMedina Mountain Addition
Land UseResidential
Legal DescriptionMEDINA MOUNTAIN ADDITION, BLOCK 001, LOT 0001, ACRES 0.672
Census Tract022002
Assessed Land Value$80,000
Assessed Improvement Value$260,196
Assessment Year2025
About this property
Walking distance to the lake! This home features a beautiful pool, exterior storage building, extra lot next door, tons of outdoor entertaining and a HUGE secondary living/gameroom.
Investor Tools
$356,000
Estimated Property Value
$384,930Estimated Mortgage Balance
$356,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$448,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,136 /month
Positive
Cash Flow Estimate:
$712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$565/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,006
$340,196
2025
$80,000
$260,196
$340,196
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,006
$340,196
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Va
$424,760
Yes
First
Jun 4, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$384,930
N/A
0%
108%
$2,547/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,360/mo
$2,547/mo
$-1,187/mo
4.6%
