11502 Gammon Ave, Justin, TX, 76247 | $474/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

11502 Gammon Ave, Justin, TX, 76247 | $474/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1474 sft

11702 Gammon Ave, Justin, TX, 76247

3 Bed
2 Bath
1402 sft

11522 Gammon Ave, Justin, TX, 76247

3 Bed
2 Bath
1474 sft

11738 Gammon Ave, Justin, TX, 76247

3 Bed
2 Bath
1402 sft

11602 Gammon Ave, Justin, TX, 76247

Nearby investment properties with comparable prices

4 Bed
3 Bath
1667 sft

4917 Ivory Knoll Rd, Fort Worth, TX, 76179

3 Bed
2 Bath
1640 sft

5204 Royal Burgess Dr, Fort Worth, TX, 76135

4 Bed
2 Bath
1667 sft

2237 Crested Saguro St, Fort Worth, TX, 76108

2 Bed
1 Bath
988 sft

6114 Shadydell Dr, Fort Worth, TX, 76135

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 11502 Gammon Ave, Justin, TX, 76247 uses $92,588 cash to close to unlock $5,687/yr annual cash flow and $474/mo monthly cash flow. Total monthly income runs $2,460/mo, and a $1,367/mo payment keeps the spread at $474/mo. Purchase price stands at $279,299, and rental yield measures 10.57% with $2,460/mo rent. Return on cash invested shows 26.05% in year one, and 5% annual appreciation builds toward $77,165 over five years. Five-year ROI reaches 136.97% and total cumulative return in cash records $126,821. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,460/mo property income covering a $1,367/mo payment rather than investor’s personal income.

Single Family

Built in 2025

5,445 sqft lot

$N/A/sqft

No HOA

More details about the property

This single-level home showcases a spacious open floorplan shared between the kitchen, dining area and family room for easy entertaining. An owners suite enjoys a private location in a rear corner of the home, complemented by an en-suite bathroom and walk-in closet. There are two secondary bedrooms at the front of the home, which are comfortable spaces 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