Last 24 Hours
$5,500,000
3200 W Windsor Dr, Denton, TX, 76207
On Market
Just Added
— Beds
— Bath
373,895 Sq Ft
Built in 2020Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
Bedrooms —
Bathrooms —
Garage Available
Heating Central
CoolingExterior
Lot Size16.39 acres
Building Information
Year Built2020
Stories1
Garage Spaces106
Land Information
APNR775494
Lot Number1
SubdivisionWindsor 35 Addition
Land UseResidential
Legal DescriptionWINDSOR 35 ADDITION LOT 1
Census Tract020402
Assessed Land Value$3,568,653
Assessed Improvement Value$70,321,363
Assessment Year2025
About this property
Hard corner of I-35 & Windsor Dr in Denton, TX. Retail, commercial, or multifamily development opportunity. Zoned in the “MR” Mixed Use district. TXDOT’s I-35 widening project is currently ongoing, but access will not be changing
Investor Tools
$50,439,307Estimated Mortgage Balance
$23,450,709Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$443,340 /month
Positive
Cash Flow Estimate:
$147,780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$143,455/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,352,015
$73,890,016
2025
$3,568,653
$70,321,363
$73,890,016
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,352,015
$73,890,016
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Forethought Life Insurance Company
Commercial
$55,445,000
No
First
Dec 9, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$50,439,307
$23,450,709
31%
68%
$332,421/mo
12.4%