$678,000
NAL Estimated Property Value13860 Megan Drive, Justin, TX, 76247
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan, Electric Water Heater
FlooringCarpet, Ceramic Tile, Concrete
Exterior
Exterior FeaturesRain Gutters
Lot Size1.18 acres
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR269657
Lot Number16
SubdivisionGuy James Ranch
Land UseResidential
Legal DescriptionGUY JAMES RANCH BLK 2 LOT 16
Census Tract020319
Assessed Land Value$182,081
Assessed Improvement Value$493,843
Assessment Year2025
About this property
This beautiful home invites you in with its warmth and character. Sitting on almost an acre and half with room for your animals and a cute little barn for horses. Such a wonderful neighborhood surrounds you with great people that you immediately feel welcome. Curl up in front of the wood burning fire place in this darling 3 bedroom house with a media game room, pool and plenty of room to grow! Out side of City Limits but minutes away from shopping. Come visit this house and call it home!
Investor Tools
$678,000
Estimated Property Value
$362,633Estimated Mortgage Balance
$315,367Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,068 /month
Positive
Cash Flow Estimate:
$1,356 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$819/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,440
$650,134
2025
$182,081
$493,843
$675,924
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,440
$650,134
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Goldwater Bank Na
Conventional
$402,500
No
First
Mar 5, 2021
Apr 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$362,633
$315,367
46%
53%
$2,414/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,120/mo
$2,414/mo
+$706/mo
5.5%
