$282,000
NAL Estimated Property Value115 Pafford Street, Justin, TX, 76247
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Laminate, Wood
Exterior
Lot Size8,999 sqft
Building Information
Year Built1995
Stories1
Roof Type105
Land Information
APNR168344
Lot Number2
SubdivisionDooley Sub
Land UseResidential
Legal DescriptionDOOLEY SUB BLK 1 LOT 2
Census Tract020313
Assessed Land Value$90,000
Assessed Improvement Value$168,074
Assessment Year2025
About this property
Well maintained 4 BR 2 Bath brick house with LARGE fenced yard in Old Town Justin. On same street as police dept,city library,city park with tennis and basketball courts. Enjoy the small town atmosphere while being conveniently located to the DFW Metroplex. Garage was converted to 4th bedroom. MULTIPLE OFFERS RECEIVED!!! HIGHEST AND BEST DUE NOVEMBER 18th at 5pm.
Investor Tools
$282,000
Estimated Property Value
$238,507Estimated Mortgage Balance
$43,493Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,692 /month
Positive
Cash Flow Estimate:
$564 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$477/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,314
$258,074
2025
$90,000
$168,074
$258,074
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,314
$258,074
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$260,200
Yes
First
Dec 21, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$238,507
$43,493
15%
85%
$1,561/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$1,561/mo
+$1,559/mo
13.3%
