115 Northern Trl, Justin, TX, 76247 | $557/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

115 Northern Trl, Justin, TX, 76247 | $557/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2752 sft

16904 Tussock Ave, Justin, TX, 76247

4 Bed
4 Bath
3531 sft

629 Bunchberry St, Justin, TX, 76247

4 Bed
3 Bath
2595 sft

16900 Tussock Ave, Justin, TX, 76247

4 Bed
4 Bath
3365 sft

605 Bunchberry St, Justin, TX, 76247

Nearby investment properties with comparable prices

3 Bed
2 Bath
1801 sft

1224 Saddle Sky Trl, Fort Worth, TX, 76052

3 Bed
2 Bath
1763 sft

The Brazos Plan, Covenant Springs, Springtown, TX, 76082

3 Bed
2 Bath
1763 sft

The Brazos Plan, Covenant Springs, Springtown, TX, 76082

3 Bed
2 Bath
1952 sft

1312 Shalimar Dr, Fort Worth, TX, 76131

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 115 Northern Trl, Justin, TX, 76247 with 5% annual appreciation on a $355,999 basis while $3,088/mo rent supports operations. Total monthly income totals $3,088/mo and a $1,742/mo payment preserves $557/mo for cash returns. Annual cash flow comes to $6,682/yr on $118,014 deployed, and return on cash invested reaches 25.57% in year one. Equity gained on principal adds $2,297/yr, and five-year appreciation sums $98,356 alongside rental yield of 10.41%. Five-year ROI measures 134.42% and total cumulative return in cash totals $158,629.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,088/mo property income versus a $1,742/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

6,098 sqft lot

$N/A/sqft

No HOA

More details about the property

LENNAR - Reatta Ridge - Walsh Floorplan - 3 Car This single-story home shares an open layout between the kitchen, nook and family room for easy entertaining, along with access to the covered patio for year-round outdoor lounging. A luxe owner's suite is at the back of the home and comes complete with an en-suite bathroom and walk-in closet, while three secondary bedrooms are near the front of the home, ideal for household members and overnight guests. Prices and features may vary and are subject to change. Photos are for illustrative purposes only.

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