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% |
Total monthly income runs $3,088/mo, and a $2,325/mo payment. Purchase price stands at $475,000, and rental yield measures 7.8% with $3,088/mo rent. Return on cash invested shows 16.45% in year one, and 5% annual appreciation builds toward $131,234 over five years. Five-year ROI reaches 85.94% and total cumulative return in cash records $135,331. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,088/mo property income covering a $2,325/mo payment rather than investor’s personal income.
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
$1,970 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 |
|---|---|---|
| 2025-11-26 | Price change | $475,000 |
| 2025-11-05 | Price change | $480,000 |
| 2025-05-23 | Price change | $599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-12-13 | $1521.01 | N/A | $61,578 | N/A |
Listed by: Dina Verteramo • HIGHLAND HOMES REALTY
Mls Name: NTREIS
Mls ID: #21114973
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.
