Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Justin at 1012 Ridgetop Dr, Justin, TX, 76247 offers $2,932/mo rent that, after a $1,762/mo payment, leaves $372/mo cash flow. Total monthly income is $2,932/mo, and annual cash flow is $4,464/yr on $119,340 cash. Return on cash invested measures 23.65% in year one, and rental yield stands at 9.77% at a $360,000 entry. Equity gained on principal adds $2,323/yr while 5% annual appreciation compounds into $99,461 by year five. Five-year ROI records 124.11% and total cumulative return in cash reaches $148,113. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,932/mo property income versus a $1,762/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76247, Justin, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,121 (100%) |
| Owner Occupied HU | 9,700 (80.0%) |
| Renter Occupied HU | 1,582 (13.1%) |
| Vacant Housing Units | 839 ( 6.9%) |
| Median Home Value | $438,515 |
| Average Home Value | $491,845 |
Residential
10,759
Single Family
10,453
Multi-Family
306
Businesses
404
Date | Event | Price |
|---|---|---|
| 2024-12-28 | Listed for sale | $360,000 |
| 2010-10-30 | Listing removed | $159,900 |
| 2010-07-24 | Listed for sale | $159,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $1997.81 | -0.26% | $370,208 | 10.00% |
| 2023-02-13 | $2003.02 | -46.44% | $336,553 | 10.00% |
| 2022-02-13 | $3739.78 | N/A | $305,957 | 10.00% |
Listed by: Justin Zamarippa • It's Closing Time Realty
Mls Name: NTREIS
Mls ID: #20803613
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
