$299,990
5117 Del Monte Dr, Denton, TX, 76207
$307,947 ARV
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesSome Gas Appliances, Dishwasher, Disposal, Gas Range, Gas Water Heater, Plumbed For Gas, Tankless Water Heater
FlooringCarpet, Ceramic Tile
Exterior
Lot Size5,489 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR982832
Lot Number44
SubdivisionStark Farms Phase 2
Land UseResidential
Legal DescriptionSTARK FARMS PHASE 2 BLK D LOT 44
Census Tract020504
Assessed Land Value$79,584
Assessed Improvement Value$270,691
Assessment Year2025
About this property
1 story, 2023 built by Beazer Homes. Kitchen as Stainless Steel appliances, gas stove, white shaker cabinets, decorative backsplash, large island to eat at, and quartz countertops. Lots of wood looking tile in traffic areas, new carpet in bedrooms. Covered patio and covered front porch. Separate utility room and mud area off garage. Tankless water heater, sprinkler system. Black hardware and fixtures.
Investor Tools
$367,935Estimated Mortgage Balance
$350,275Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$307,947
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,102 /month
Positive
Cash Flow Estimate:
$701 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$590/month
$495/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,323
$350,275
2025
$79,584
$270,691
$350,275
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,323
$350,275
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Das Acquisition
Fha
$363,788
Yes
First
Oct 20, 2023
Nov 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$367,935
N/A
0%
105%
$2,333/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,020/mo
$2,828/mo
$-808/mo
6.9%
