$349,000
NAL Estimated Property Value822-824 Hercules Ln, Denton, TX, 76209
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal
FlooringCarpet, Ceramic Tile
Exterior
Lot Size16,875 sqft
Building Information
Year Built1975
Stories1
Roof Type127
Garage Spaces5
Land Information
APNR23230
Lot Number14
SubdivisionRoyal Acres Addn
Land UseResidential
Legal DescriptionROYAL ACRES ADDN BLK 14 LOT 14 14/196-14 // S MCCRACKEN AB 817
Census Tract020507
Assessed Land Value$126,564
Assessed Improvement Value$244,581
Assessment Year2025
About this property
Great Investment Property! Large, oversized lot with fenced yards and separate 4 car garage with lots of storage. 822 is a 3-2-2 with living, breakfast area and kitchen all open. 3 bedrooms with walk in closets and ceiling fans. 824 is a 2-2-2 with large living space that is open to the breakfast area and kitchen. Both bedrooms with walk in closets. 2 full bathrooms with tiled floors.
Investor Tools
$349,000
Estimated Property Value
$310,779Estimated Mortgage Balance
$38,221Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,670 /month
Positive
Cash Flow Estimate:
$890 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$609/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,561
$345,745
2025
$126,564
$244,581
$371,145
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,561
$345,745
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$327,750
No
First
Jul 18, 2023
Aug 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$310,779
$38,221
10%
89%
$1,966/mo
