$408,000
NAL Estimated Property Value613 Pierce Street, Denton, TX, 76201
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityVacant HomesMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range
FlooringCarpet, Ceramic Tile, Vinyl
Exterior
Lot Size8,712 sqft
Building Information
Year Built1986
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR33546
SubdivisionWm Loving
Land UseResidential
Legal DescriptionA0759A WM LOVING, TR 139, .2 ACRES
Census Tract021100
Assessed Land Value$130,622
Assessed Improvement Value$145,757
Assessment Year2025
About this property
This is a great investment property near UNT and TWU. 613 Pierce is vacant and available for showings. 615 is occupied and currently pays $900.00 per month, lease is ends March 2022. 613 has been updated with new flooring and freshly painted, move-in ready. Both units, 613 Pierce and 615 Pierce to be sold together. Once in contract, showings can be scheduled for buyer to see 615 Pierce.
Investor Tools
$408,000
Estimated Property Value
$226,141Estimated Mortgage Balance
$181,859Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,448 /month
Positive
Cash Flow Estimate:
$816 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$561/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,698
$276,379
2025
$130,622
$145,757
$276,379
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,698
$276,379
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$246,249
No
First
Jan 7, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,141
$181,859
44%
55%
$1,477/mo
