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 120 Northampton Dr, Justin, TX, 76247 with 5% annual appreciation on a $419,990 basis while $3,595/mo rent supports operations. Total monthly income totals $3,595/mo and a $2,056/mo payment preserves $548/mo for cash returns. Annual cash flow comes to $6,576/yr on $139,227 deployed, and return on cash invested reaches 24.63% in year one. Equity gained on principal adds $2,710/yr, and five-year appreciation sums $116,035 alongside rental yield of 10.27%. Five-year ROI measures 129.6% and total cumulative return in cash totals $180,436.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,595/mo property income versus a $2,056/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
8,058 sqft lot
$N/A/sqft
$720 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 |
|---|---|---|
| 2024-12-18 | Listed for sale | $419,990 |
| 2024-12-16 | Pending sale | $419,990 |
| 2024-12-10 | Price change | $419,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Cassian Bernard • Escape Realty
Mls Name: NTREIS
Mls ID: #20659132
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.
