$265,752
NAL Estimated Property Value8544 Longhorn Drive, Justin, TX, 76247
$315,040 ARV
Off Market
Property Lead Type:
Off-Market ListARV FlipHigh Equity
Highlights
Interior
AppliancesDishwasher
FlooringCarpet
Exterior
Lot Size1 acre
Building Information
Year Built1998
Stories1
Roof Type105
Land Information
APNR195863
Lot Number2
SubdivisionLonghorn Meadows
Land UseResidential
Legal DescriptionLONGHORN MEADOWS BLK 2 LOT 2 MH LABEL # TEN0431237
Census Tract020313
Assessed Land Value$98,010
Assessed Improvement Value$167,742
Assessment Year2025
About this property
Great buy on an acre lot in the sought after Ponder ISD.
Investor Tools
$265,752
Estimated Property Value
$282,825Estimated Mortgage Balance
$265,752Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$315,039
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,595 /month
Positive
Cash Flow Estimate:
$532 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$412/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,621
$265,752
2025
$98,010
$167,742
$265,752
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,621
$265,752
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
New American Funding
Va
$284,472
Yes
First
Jan 23, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$282,825
N/A
0%
106%
$1,706/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,390/mo
$1,706/mo
+$684/mo
10.8%
