Last 24 Hours
$213,276
NAL Estimated Property Value818 Cordell Street, Denton, TX, 76201
Off Market
2 Beds
1 Bath
840 Sq Ft
$196.31 / sqft
Built in 1949Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage Available
Heating GasAppliancesGas Range
FlooringWood
Exterior
Lot Size10,646 sqft
Building Information
Year Built1949
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR24606
Lot Number24
SubdivisionCarroll Park
Land UseResidential
Legal DescriptionCARROLL PARK BLK 20 LOT 24 24/461A // R BEAUMONT SUR AB 31
Census Tract020403
Assessed Land Value$117,117
Assessed Improvement Value$96,159
Assessment Year2025
About this property
Home is leased until July 2020.
Investor Tools
$213,276
Estimated Property Value
$132,239Estimated Mortgage Balance
$81,037Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,280 /month
Positive
Cash Flow Estimate:
$427 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,068
$213,276
2025
$117,117
$96,159
$213,276
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,068
$213,276
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amerifirst Financial Inc
Conventional
$149,150
No
First
Jul 29, 2020
Aug 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,239
$81,037
37%
62%
$895/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$895/mo
+$670/mo
8.8%
12.4%