12443 Lost Rock Dr, Justin, TX, 76247 | $669/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

12443 Lost Rock Dr, Justin, TX, 76247 | $669/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1474 sft

12439 Lost Rock Dr, Justin, TX, 76247

3 Bed
2 Bath
1266 sft

12414 Lost Rock Dr, Justin, TX, 76247

3 Bed
2 Bath
1411 sft

12415 Lost Rock Dr, Justin, TX, 76247

3 Bed
2 Bath
1736 sft

6132 Shad Dr, Fort Worth, TX, 76179

Nearby investment properties with comparable prices

3 Bed
2 Bath
1592 sft

4009 Caribou Trl, Lake Worth, TX, 76135

3 Bed
2 Bath
1260 sft

2213 Crested Saguro St, Fort Worth, TX, 76108

3 Bed
2 Bath
1311 sft

1344 Blazin Bronco Trl, Fort Worth, TX, 76052

3 Bed
2 Bath
1297 sft

6713 Lakeside Dr, Lake Worth, TX, 76135

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Justin at 12443 Lost Rock Dr, Justin, TX, 76247 generates $2,460/mo in rent and, after a $1,233/mo payment, leaves $669/mo in cash flow. Total monthly income is $2,460/mo, and annual cash flow is $8,025/yr on $83,480 invested. Return on cash invested sits at 29.52% in year one, and rental yield is 11.72% on a $251,824 entry. Equity gained on principal adds $1,625/yr, while 5% annual appreciation builds toward $69,574 over five years. Five-year ROI reaches 155.6% and total cumulative return in cash sums $129,895. 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 2025

5,445 sqft lot

$N/A/sqft

No HOA

More details about the property

This single-story home has a classic layout with everything a growing family needs. The open living area includes a family room, dining area and modern kitchen which has a door to the backyard. Three bedrooms connect to the living area, including the owners suite, which has a private bathroom and walk-in closet. Prices and features may vary and are subject to change. Photos are for illustrative purposes only. .

Neighborhood Data

Neighborhood data shown for ZIP Code: 76247, Justin, TX area.

Housing Distribution

Housing Statistics

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