$365,000
NAL Estimated Property Value16644 Portage St, Justin, TX, 76247
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Water Heater, Gas Cooktop, Microwave
FlooringCeramic Tile
Exterior
Lot Size5,489 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Garage Spaces1
Land Information
APNR985915
Lot Number11
SubdivisionLiberty Trails Phase 3
Land UseResidential
Legal DescriptionLIBERTY TRAILS PHASE 3 BLK 17 LOT 11
Census Tract020319
Assessed Land Value$65,863
Assessed Improvement Value$293,546
Assessment Year2025
About this property
Beautiful Kingston Dr Horton floor plan with new paint and luxury wood floors. Backs to greenbelt with no rear neighbors. Subdivision has lots of fun activities and a lovely community pool, park, lake for fishing and walking. Close to shopping, restaraunts, schools, hospitals. 25 minutes to Ft. Worth and 35 minutes to DFW airport. Wonderful NISD schools.
Investor Tools
$365,000
Estimated Property Value
$293,706Estimated Mortgage Balance
$71,294Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$783/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,573
$359,409
2025
$65,863
$293,546
$359,409
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,573
$359,409
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Dhi Mortgage Company Ltd
Conventional
$316,896
No
First
Jun 30, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,706
$71,294
19%
80%
$1,900/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,390/mo
$1,900/mo
+$490/mo
7.9%
