$359,000
NAL Estimated Property Value404 S College Avenue, Justin, TX, 76247
Off Market
Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Oven, Gas Cooktop
FlooringCarpet, Ceramic Tile
Exterior
Lot Size19,998 sqft
Building Information
Year Built2001
Stories1
Roof Type105
Garage Spaces2
Land Information
APNR100582
Lot Number14
SubdivisionHardeman Valley Addn
Land UseResidential
Legal DescriptionHARDEMAN VALLEY ADDN BLK 5 LOT 14
Census Tract020314
Assessed Land Value$128,676
Assessed Improvement Value$235,553
Assessment Year2025
About this property
Well maintained home in the heart of Old Town Justin. Home features large rooms, crown moulding throughout, screened in porch and much more! This is a great buy within Norhtwest ISD. This home is in the perfect location for an easy commute to the metroplex.
Investor Tools
$359,000
Estimated Property Value
$23,739Estimated Mortgage Balance
$335,261Estimated Equity
93% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,154 /month
Positive
Cash Flow Estimate:
$718 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$496/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,152
$348,789
2025
$128,676
$235,553
$364,229
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,152
$348,789
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Fha
$25,120
Yes
First
May 19, 2023
Jun 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$23,739
$335,261
93%
7%
$151/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,390/mo
$151/mo
+$2,239/mo
8.0%
