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 1225 Western Yarrow Ave, Justin, TX, 76247 priced at $317,500 pairs $2,556/mo rent with $80/mo cash flow after a $1,554/mo payment. Total monthly income equals $2,556/mo, and annual cash flow comes to $957/yr on $105,251 invested. Return on cash invested is 20.82% in year one, and rental yield stands at 9.66% on a $317,500 basis. Equity gained on principal adds $2,049/yr, and 5% annual appreciation accumulates to $87,719 by year five. Five-year ROI measures 109.83% and total cumulative return in cash reaches $115,594. For financing, Ziffy Mortgage’s DSCR program evaluates $2,556/mo property income against a $1,554/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
4,922 sqft lot
$N/A/sqft
$412 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 |
|---|---|---|
| 2025-04-24 | Listed for sale | $317,500 |
| 2023-03-29 | Listing removed | N/A |
| 2023-03-21 | Price change | $2,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $7066.81 | 3.84% | $306,484 | 2.66% |
| 2023-04-24 | $6805.72 | 363.21% | $298,538 | 406.37% |
| 2022-04-24 | $1469.26 | N/A | $58,956 | N/A |
Listed by: Jodi Wilson • Martin Realty Group
Mls Name: NTREIS
Mls ID: #20911743
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.
