1045 Kirkham Way, Justin, TX, 76247 | $246/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1045 Kirkham Way, Justin, TX, 76247 | $246/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2176 sft

2724 Serenity Grove Ln, Fort Worth, TX, 76247

4 Bed
3 Bath
2176 sft

2728 Brushy Lake Dr, Justin, TX, 76247

4 Bed
3 Bath
2176 sft

2736 Serenity Grove Ln, Fort Worth, TX, 76247

3 Bed
2 Bath
1709 sft

6057 Anchors Landing Pass, Fort Worth, TX, 76179

Nearby investment properties with comparable prices

4 Bed
3 Bath
2322 sft

716 James St, Azle, TX, 76020

4 Bed
2 Bath
2084 sft

1444 Long Ave, Fort Worth, TX, 76114

3 Bed
3 Bath
2235 sft

1020 Wingjet Way, Fort Worth, TX, 76131

4 Bed
2 Bath
1982 sft

5245 Markham Ferry Dr, Fort Worth, TX, 76179

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Justin at 1045 Kirkham Way, Justin, TX, 76247 listed at $399,700 pairs $3,088/mo rent with a $1,956/mo payment to leave $246/mo cash flow. Total monthly income runs $3,088/mo, and annual cash flow reaches $2,952/yr on $132,501 cash to close. Return on cash invested measures 22.14% in year one, and rental yield registers 9.27% at a $399,700 basis. Equity gained on principal adds $2,579/yr, and annual property appreciation at 5% supports $110,430 by year five. Five-year ROI tracks 115.99% and total cumulative return in cash totals $153,690. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,088/mo property income relative to a $1,956/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2023

5,488 sqft lot

$N/A/sqft

No HOA

More details about the property

Stunning Property Move-In Ready! You wont need to wait for construction; this remarkable 2023 property is ready for you! This beautiful home is in pristine condition and features: Size: 2,186 sq ft Bedrooms: 4 Bathrooms: 2 full Flex Room: A versatile space that can function as an office or a second living area, depending on your needs. The luxury vinyl flooring creates a seamless connection between the kitchen, living areas, and the owner's suite. A bright and welcoming color palette enhances the overall ambiance. This home boasts an open and flowing floor plan, perfect for entertaining family and friends. With included window coverings and ceiling fans, it feels brand new. Enjoy moving in without any additional expenses! Conveniently located with easy access to Highways 114 and 170, and just a stone's throw away from dining and shopping options, as well as the Speedway. Note: Go and show, but please remember to schedule an appointment.

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