104 Northampton DrJustinTX76247
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Justin at 104 Northampton Dr, Justin, TX, 76247 priced at $403,690 pairs $3,088/mo rent with $217/mo cash flow after a $1,976/mo payment. Total monthly income equals $3,088/mo, and annual cash flow comes to $2,606/yr on $133,823 invested. Return on cash invested is 21.86% in year one, and rental yield stands at 9.18% on a $403,690 basis. Equity gained on principal adds $2,605/yr, and 5% annual appreciation accumulates to $111,532 by year five. Five-year ROI measures 114.53% and total cumulative return in cash reaches $153,262. For financing, Ziffy Mortgage’s DSCR program evaluates $3,088/mo property income against a $1,976/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76247, Justin, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
10,759
Single Family
10,453
Multi-Family
306
Businesses
404
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices