$305,899
NAL Estimated Property Value812 Pinckney Drive, Denton, TX, 76209
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range
FlooringCeramic Tile, Wood
Exterior
Lot Size10,202 sqft
Building Information
Year Built1985
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR86545
Lot Number1
SubdivisionPaisley Place
Land UseResidential
Legal DescriptionPAISLEY PLACE BLK 4 LOT 1
Census Tract020603
Assessed Land Value$68,640
Assessed Improvement Value$237,259
Assessment Year2025
About this property
Great home located in the heart of Denton, with amazing potential. Huge corner lot with mature trees and a back yard designed for entertaining. Property includes 3 bedrooms, 2 full baths, galley kitchen, breakfast area, and living room with brick fireplace. Tile in kitchen and bathrooms, with wood flooring in living area. 2 car side entry garage, with extra space for parking. Roof was replaced in 2021.
Investor Tools
$305,899
Estimated Property Value
$404,905,234Estimated Mortgage Balance
$305,899Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,835 /month
Positive
Cash Flow Estimate:
$612 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$621/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,926
$305,899
2025
$68,640
$237,259
$305,899
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,926
$305,899
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nwl Company Llc
Commercial
$424,862,000
No
First
Oct 5, 2023
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$404,905,234
N/A
0%
132366%
$2,547,263/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,547,263/mo
$-2,545,291/mo
7.7%
