$329,900
1023 E Oak St, Denton, TX, 76205
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Ice Maker
FlooringCeramic Tile, Wood
Exterior
Lot Size6,247 sqft
Building Information
Year Built2018
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR29741
Lot Number2
SubdivisionSolomon Hill 1
Land UseResidential
Legal DescriptionSOLOMON HILL 1 BLK 5 LOT 2 8/161 // CISCO AB 1184
Census Tract021202
Assessed Land Value$39,063
Assessed Improvement Value$257,618
Assessment Year2025
About this property
3 bedroom 2.5 bath office-dining room, hardwood & ceramic tile throughout, island in kitchen, quartz counter-tops, Jacuzzi tub, Jack and Jill bathroom, wood burning fireplace, stainless steel appliances, 8' fence, open porch in front and back, and many more amenities. Home is walking distance to Denton Square and DCTA A-Train. Close proximity to both colleges.
Investor Tools
$251,360Estimated Mortgage Balance
$45,321Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,979 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$615/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,899
$296,681
2025
$39,063
$257,618
$296,681
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,899
$296,681
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Champions Funding Llc
Open End Mortgage / Open End With Future Advance Clause
$258,250
No
First
Mar 21, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$251,360
$45,321
15%
85%
$1,549/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,549/mo
+$423/mo
8.0%
