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% |
Investment property for sale in Justin at 11975 Thistle Ln, Justin, TX, 76247 uses $87,848 cash to close to unlock $27,163/yr annual cash flow and $2,264/mo monthly cash flow. Total monthly income runs $4,148/mo, and a $1,297/mo payment keeps the spread at $2,264/mo. Purchase price stands at $265,000, and rental yield measures 18.78% with $4,148/mo rent. Return on cash invested shows 50.83% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 269.87% and total cumulative return in cash records $237,075. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,148/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Manufactured
Built in 1999
1 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-24 | Listed for sale | $265,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $840.52 | -45.28% | $151,615 | 10.00% |
| 2022-08-31 | $1535.94 | -2.56% | $137,832 | 10.00% |
| 2021-08-31 | $1576.31 | 6.77% | $125,302 | 7.39% |
Listed by: June Robinson • House Brokerage
Mls Name: NTREIS
Mls ID: #20709226
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.
