$256,000
NAL Estimated Property Value210 W 2nd Street, Justin, TX, 76247
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesNone
FlooringCarpet
Exterior
Lot Size7,196 sqft
Building Information
Year Built1969
Stories1
Roof Type105
Garage Spaces3
Land Information
APNR69176
Lot Number5-7
SubdivisionO T Justin
Land UseResidential
Legal DescriptionO T JUSTIN BLK 19 LOT 5,6,7
Census Tract020314
Assessed Land Value$72,000
Assessed Improvement Value$181,956
Assessment Year2025
About this property
Rare find! A great investment opportunity in old town Justin. This home is a complete remodel from floor to ceiling. At this price bring your imagination and hard work. This home could be a personal residence in an old town with charm. Large yard in a very well kept neighborhood.
Investor Tools
$256,000
Estimated Property Value
$151,527Estimated Mortgage Balance
$104,473Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,536 /month
Positive
Cash Flow Estimate:
$512 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,311
$211,819
2025
$72,000
$181,956
$253,956
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,311
$211,819
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$165,000
No
First
Jan 21, 2022
Feb 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$151,527
$104,473
40%
59%
$990/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,900/mo
$990/mo
+$910/mo
8.9%
