$218,000
NAL Estimated Property Value804 Sierra Dr, Denton, TX, 76209
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesGas Range
FlooringCeramic Tile, Laminate, Tile
Exterior
Lot Size8,124 sqft
Building Information
Year Built1965
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR29940
Lot Number2
SubdivisionHoliday Park
Land UseResidential
Legal DescriptionHOLIDAY PARK BLK E LOT 2
Census Tract020507
Assessed Land Value$52,813
Assessed Improvement Value$157,187
Assessment Year2025
About this property
Charming 3-bedroom, 1-bathroom single-story home in the heart of Denton. The open living area is filled with natural light. Enjoy a large grassy backyard and covered parking with storage. Great location near UNT, shopping, dining, and entertainment, with nearby jogging and biking trails. HVAC replaced 2023.
Investor Tools
$218,000
Estimated Property Value
$151,337Estimated Mortgage Balance
$66,663Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,308 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$327/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,839
$210,000
2025
$52,813
$157,187
$210,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,839
$210,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Datcu Cu
Conventional
$155,000
No
First
Jan 21, 2025
Feb 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,337
$66,663
30%
69%
$930/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$930/mo
+$1,042/mo
10.9%
