1373 Silverthorn Trl, Justin, TX, 76247 | $38/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

1373 Silverthorn Trl, Justin, TX, 76247 | $38/mo Cash Flow | Ziffy

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3756 sft

1532 Alamo Bell Way, Fort Worth, TX, 76112

4 Bed
3 Bath
2598 sft

8765 Royalwood Dr, Fort Worth, TX, 76131

3 Bed
2 Bath
2949 sft

2100 Plamera Ln, Fort Worth, TX, 76131

3 Bed
2 Bath
2044 sft

6356 Redeagle Creek Dr, Fort Worth, TX, 76179

Nearby investment properties with comparable prices

3 Bed
3 Bath
2327 sft

1153 Milfoil Dr, Justin, TX, 76247

4 Bed
3 Bath
2423 sft

801 Cropout Way, Haslet, TX, 76052

4 Bed
2 Bath
2126 sft

2213 Gill Star Dr, Haslet, TX, 76052

4 Bed
2 Bath
2010 sft

821 Greenford Mnr, Justin, TX, 76247

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

Investment property for sale in Justin at 1373 Silverthorn Trl, Justin, TX, 76247 offers a 8.64% rental yield on a $420,000 purchase with $3,025/mo rent. Total monthly income registers $3,025/mo, and a $2,056/mo payment leaves $38/mo available for distribution. Annual cash flow reaches $456/yr on $139,230 to close, and return on cash invested stands at 20.24% in year one. Equity gained on principal adds $2,710/yr while 5% annual appreciation supports $116,038 over five years. Portfolio math shows five-year ROI at 105.79% and total cumulative return in cash at $147,295. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,025/mo property income against a $2,056/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2022

5,749 sqft lot

$N/A/sqft

No HOA

More details about the property

**MOTIVATED SELLERS** This charming 4-bedroom, 2-bath single-family home offers 2,044 square feet of comfortable living space. Built in 2022 by K.Hovnanian, the residence features an open-concept layout with a modern kitchen including a large island, quartz countertops, and stainless steel appliances. Located in the desirable Northwest Independent School District, this property provides convenient access to Highway 114 and I-35W, and is approximately 20 minutes from DFW Airport. The neighborhood offers a welcoming community atmosphere, making it an ideal choice for families seeking both comfort and convenience. No MUD or PID tax! Home is also available for lease! MLS 21036279

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