$586,800
NAL Estimated Property Value1372 Silverthorn Trl, Justin, TX, 76247
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Cooktop, Electric Oven, Microwave
Exterior
Lot Size5,793 sqft
Building Information
Year Built2021
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR774401
Lot Number5
SubdivisionJustin Crossing Addition
Land UseResidential
Legal DescriptionJUSTIN CROSSING ADDITION BLK F LOT 5
Census Tract020319
Assessed Land Value$98,489
Assessed Improvement Value$541,619
Assessment Year2025
About this property
Grand Home, Luxury Living! Brand new 4 bed 4 bath single-story family home 2022 construction. Open kitchen with serving island and corner pantry, Bright dining area with wall windows and access to covered patio. Northwest Independent School District, easy access to Hwy 114 and I-35W. Only 20 minutes from DFW Airport, close proximity to Charles Schwab, Fidelity and other major businesses Owner pays HOA, Tenants are responsible for all utilities, yard maintenance.
Investor Tools
$586,800
Estimated Property Value
$312,753Estimated Mortgage Balance
$274,047Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,521 /month
Positive
Cash Flow Estimate:
$1,174 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,009/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,173
$586,800
2025
$98,489
$541,619
$640,108
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,173
$586,800
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
East West Bank
Conventional
$338,680
No
First
Apr 29, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$312,753
$274,047
46%
53%
$2,031/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$2,031/mo
+$1,089/mo
6.4%
