Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Income-Generating Triplex Near Denton Square Title is generated by Realmo AI

    503-507 Pearl Street, Denton, TX 76201

    View on Map
    Claim this Listing
    For Sale
    $395,000

    Multiple Single Units - Denton, TX

    Lot size:
    0.35 Acres
    Added:
    Mar 17, 2026
    Days on Market:
    61
    Last Refresh:
    May 16 at 3:06 pm

    Property Features for 503-507 Pearl Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    3
    Bathrooms
    1
    Rooms
    Bathroom 1, Bedroom 1, Bedroom 2, Bedroom 3
    Parking
    2
    Parking features
    Driveway
    Interior features
    Cable Tv Available
    Appliances
    Range, Range - Gas
    Standard status
    Active
    APN
    R32644
    Lot size
    0.35 Acres

    Utilities

    Utilities
    Cable Available
    Heating system
    Central
    Cooling system
    Central Air

    Building Details

    Year built
    1949
    Floors in Building
    1
    Flooring type
    Other
    Building materials
    Frame
    Roof type
    Composition
    Architectural style
    Other

    We can help!

    Listing Contact
    Jeff Withers

    Listing agent Jeff Withers License #0644917

    Listing office Stag Residential 1720 Westminster St, Denton, TX

    Listing date Mar 17, 2026

    MLS# 21178207 Listing URL

    Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Immediate cash flow with $3,195 in total monthly rental income.
    • Highly desirable location minutes from Denton Square and local universities.
    • Three separate units provide income diversification and simplified management.
    • Flexible layout suits investors or owner‑occupants seeking rental income.
    • Strong and consistent rental demand from students, faculty, and professionals.
    • Central heating and air conditioning.

    Overview

    This three-unit income-producing property offers immediate cash flow with $3,195 in total monthly rental income already in place. It is positioned in a highly desirable location just minutes from the historic Denton Square and both local universities. The property benefits from strong and consistent rental demand driven by students, faculty, and professionals who want quick access to dining, entertainment, and campus life. The layout provides flexibility for multiple strategies. Investors can continue operating all three units as rentals for steady income, or an owner-occupant can live in one unit while the other two help offset the mortgage each month. With three separate units generating income, this property offers diversification under one roof while keeping management simple. The location near major Denton destinations further strengthens long-term rental appeal and future appreciation potential. It is a rare combination of location, flexibility, and built-in income. The property is located in Denton, Texas, in Denton County, and has a lot size of 0.354 acres.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Triplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Dental Office Spa & Massage Center Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Denton
    County
    Denton
    State
    Texas
    Longitude
    -97.137505
    Latitude
    33.2168951

    Nearby Similar for Sale

    • $500,000

      Denton Car Wash Business Opportunity

      Well-located touchless car wash near I-35 and universities.
      1704 Teasley Lane, Denton, TX 76205
      View Details
    • $450,000

      Downtown Denton Flexible Use Building

      Prime downtown location near shops, restaurants, and music venues.
      503 Bolivar Street, Denton, TX 76201
      View Details
    • $799,000

      Medical Building Near Medical City

      Purpose-built medical building with exam rooms and private offices.
      3204 Colorado Boulevard, Denton, TX 76210
      View Details
    • $4,850,000
      28,698 SF

      Denton Retail Investment Opportunity

      Bank-owned retail center in Denton, TX, with value-add potential.
      1431-1437 E McKinney Street, Denton, TX 76209
      View Details
    • $1,100,000
      4,134 SF

      Updated Farmhouse Estate on Acreage

      Updated farmhouse on 4.52 acres near Flower Mound.
      2313 Hickory Creek Road, Denton, TX 76210
      View Details
    • $1,400,000

      Denton Commercial Property on Elm

      Prime commercial property suitable for various uses in Denton, TX.
      2801 N Elm Street, Denton, TX 76201
      View Details
    • $620,000
      3,836 SF

      Denton Triplex with Income Potential

      Income-producing triplex near Denton Square, UNT, and TWU.
      1401 Bolivar Street, Denton, TX 76201
      View Details
    • $550,000
      4,095 SF

      Denton Quadruplex: Fully Leased Investment

      Fully leased quadruplex in Denton, offering immediate income potential.
      3065-3071 Olympia Drive, Denton, TX 76209
      View Details
    • $497,000

      Designer Duplex with Guest House

      Income-producing duplex or main house with guest house on half-acre.
      2012 N Locust Street, Denton, TX 76209
      View Details
    • $550,000
      4,095 SF

      Fully Leased Denton Quadruplex

      Income-producing quadruplex in Denton, fully leased and well-maintained.
      3073-3079 Olympia Drive, Denton, TX 76209
      View Details
    • $697,900
      3,336 SF

      Move-in Ready Denton Duplex

      New construction duplex near universities and retail.
      509-511 Mockingbird Lane, Denton, TX 76205
      View Details
    • $4,300,000
      9,720 SF

      Denton Apartments Near University Campus

      24-unit apartment buildings near the University of North Texas campus.
      2404 Louise Street, Denton, TX 76201
      View Details

    FAQs

    What type of property is this?
    Triplex - Three-unit property near Denton Square with immediate cash flow.
    Where is this triplex located?
    The property is located at 503-507 Pearl Street Denton, TX.
    What is the asking price?
    The asking price for this property is $395,000.
    What are key features of this property?
    This property features: Immediate cash flow with $3,195 in total monthly rental income.; Highly desirable location minutes from Denton Square and local universities.; Three separate units provide income diversification and simplified management.
    (940) 400-7824
    We can help!
    Listing Contact
    Jeff Withers
    Real Estate License ID: 0644917
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    503-507 Pearl Street, Denton, TX 76201
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!