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% |
Investment property for sale in Justin at 104 Santa Fe Trl, Justin, TX, 76247 with 5% annual appreciation on a $385,000 basis while $3,066/mo rent supports operations. Total monthly income totals $3,066/mo and a $1,884/mo payment preserves $291/mo for cash returns. Annual cash flow comes to $3,493/yr on $127,628 deployed, and return on cash invested reaches 22.65% in year one. Equity gained on principal adds $2,484/yr, and five-year appreciation sums $106,368 alongside rental yield of 9.56%. Five-year ROI measures 118.87% and total cumulative return in cash totals $151,714.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,066/mo property income versus a $1,884/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2005
6,446 sqft lot
$N/A/sqft
$450 annually 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 |
|---|---|---|
| 2025-02-12 | Listed for sale | $385,000 |
| 2014-04-07 | Sold | N/A |
| 2014-03-21 | Listed for sale | $184,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $5848.72 | 11.42% | $366,025 | 10.00% |
| 2023-02-13 | $5249.36 | -11.04% | $332,750 | 10.00% |
| 2022-02-13 | $5900.87 | 4.50% | $302,500 | 1.10% |
Listed by: Kari Lynn Winders • Real
Mls Name: NTREIS
Mls ID: #20842408
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.
