$375,000
NAL Estimated Property Value7201 Edwards Rd, Denton, TX, 76208
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Gas Cooktop, Gas Water Heater, Microwave
FlooringBamboo, Carpet, Tile
Exterior
Lot Size6,399 sqft
Building Information
Year Built2009
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR301562
Lot Number12
SubdivisionThe Preserve At Pecan Creek Sec N Ph 1
Land UseResidential
Legal DescriptionTHE PRESERVE AT PECAN CREEK SEC N PH 1 BLK 24 LOT 12
Census Tract021415
Assessed Land Value$89,586
Assessed Improvement Value$279,408
Assessment Year2025
About this property
Beautiful single story three bed two bath home located in The Preserve. Highlights include stainless steel appliances, bamboo flooring, walk in closets, and gas log fireplace. Incredible floor plan that includes a office and open kitchen that extends into the large family room that boosts a beautiful fireplace. The outdoor living space is complete with a covered back patio and plenty of space for family and friends. Great home, Fantastic Layout, located in the heart of The Preserve.
Investor Tools
$375,000
Estimated Property Value
$222,033Estimated Mortgage Balance
$152,967Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,370 /month
Positive
Cash Flow Estimate:
$790 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$750/month
$462/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,123
$368,994
2025
$89,586
$279,408
$368,994
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,123
$368,994
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jsb Mortgage Corporation
Conventional
$240,000
No
First
May 17, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$222,033
$152,967
40%
59%
$1,439/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$1,901/mo
+$189/mo
6.7%
