$1,109,814
NAL Estimated Property Value5832 Saddle Court, 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
FlooringCarpet, Ceramic Tile, Wood
Exterior
Exterior FeaturesFire Pit
Lot Size6.04 acres
Building Information
Year Built1987
Stories2
Roof Type105
Garage Spaces2
Land Information
APNR145910
Lot Number9
SubdivisionJustin Ranch Estates
Land UseResidential
Legal DescriptionJUSTIN RANCH ESTATES LOT 9
Census Tract020314
Assessed Land Value$487,579
Assessed Improvement Value$749,301
Assessment Year2025
About this property
Don't miss this 6+ acre country paradise offering EVERYTHING one would need for outdoor entertainment. The saltwater pool is flanked by an outdoor kitchen and in-law suite with separate two-car garage. A large 60x40 insulated workshop with wash rack is the perfect backdrop to the stocked pond complete with large blue gill, catfish and bass. Bring your horses and livestock to the four-stall barn offering water, powder room and hay loft.
Investor Tools
$1,109,814
Estimated Property Value
$601,025Estimated Mortgage Balance
$508,789Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,659 /month
Positive
Cash Flow Estimate:
$2,220 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,705/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$14,906
$1,109,814
2025
$487,579
$749,301
$1,236,880
No
Tax History
Year
Tax Paid
Assessed Value
2024
$14,906
$1,109,814
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Barrett Financial Group Llc
Conventional
$618,473
No
First
Oct 16, 2024
Nov 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$601,025
$508,789
45%
54%
$3,709/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,390/mo
$3,709/mo
$-1,319/mo
2.6%
