$343,000
NAL Estimated Property Value3977 Wakefield Road, Justin, TX, 76247
$445,900 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesElectric Range, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Exterior FeaturesRain Gutters, Storage
Lot Size1.14 acres
Building Information
Year Built1964
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR249209
SubdivisionJ. Burnett
Land UseResidential
Legal DescriptionA1632A J. BURNETT, TR 2A, 1.135 ACRES
Census Tract020313
Assessed Land Value$71,199
Assessed Improvement Value$292,344
Assessment Year2025
About this property
3 bedroom 2 bath home on just over an acre. Ponder ISD
Investor Tools
$343,000
Estimated Property Value
$342,953Estimated Mortgage Balance
$47Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$445,900
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,058 /month
Positive
Cash Flow Estimate:
$686 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$384/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,889
$318,482
2025
$71,199
$292,344
$363,543
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,889
$318,482
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Fha
$348,570
Yes
First
Jun 10, 2025
Jul 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$342,953
$47
0%
100%
$2,090/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,390/mo
$2,090/mo
+$300/mo
8.4%
