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% |
Rental property for sale in Justin at 11822 Hermosa Ln, Justin, TX, 76247 generates $2,460/mo in rent and, after a $1,331/mo payment, leaves $478/mo in cash flow. Total monthly income is $2,460/mo, and annual cash flow is $5,741/yr on $90,168 invested. Return on cash invested sits at 26.28% in year one, and rental yield is 10.85% on a $271,999 entry. Equity gained on principal adds $1,755/yr, while 5% annual appreciation builds toward $75,148 over five years. Five-year ROI reaches 138.44% and total cumulative return in cash sums $124,829. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,460/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
5,445 sqft lot
$N/A/sqft
$143 quarterly 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 |
|---|---|---|
| 2024-08-06 | Listing removed | $271,999 |
| 2024-07-26 | Price change | $271,999 |
| 2024-07-23 | Listed for sale | $276,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jared Turner • Turner Mangum LLC
Mls Name: NTREIS
Mls ID: #20688916
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.
