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 1212 Alderwood Dr, Justin, TX, 76247 with 5% annual appreciation on a $499,000 basis while $5,227/mo rent supports operations. Total monthly income totals $5,227/mo and a $2,442/mo payment preserves $1,575/mo for cash returns. Annual cash flow comes to $18,903/yr on $165,419 deployed, and return on cash invested reaches 31.34% in year one. Equity gained on principal adds $3,220/yr, and five-year appreciation sums $137,865 alongside rental yield of 12.57%. Five-year ROI measures 165.61% and total cumulative return in cash totals $273,954.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,227/mo property income versus a $2,442/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2019
7,884 sqft lot
$N/A/sqft
$400 semi-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 |
|---|---|---|
| 2024-07-20 | Price change | $499,000 |
| 2024-07-12 | Price change | $514,900 |
| 2024-06-28 | Listed for sale | $524,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $8725.15 | -7.23% | $438,786 | 10.00% |
| 2022-08-15 | $9405.12 | 1.54% | $398,896 | 11.05% |
| 2021-08-15 | $9262.89 | 3.07% | $359,208 | 5.81% |
Listed by: Katy Taggart • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20655264
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.
