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 13851 James Ranch Ct, Justin, TX, 76247 priced at $815,000 converts $6,013/mo rent into $217/mo cash flow after a $3,989/mo obligation. Total monthly income equals $6,013/mo, and annual cash flow totals $2,609/yr on $268,135 invested. Return on cash invested prints 21.03% in year one, and rental yield reads 8.85% against a $815,000 entry. Equity gained on principal adds $5,259/yr, while 5% annual appreciation compiles into $225,169 by year five. Five-year ROI reaches 110.06% and total cumulative return in cash sums $295,105. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,013/mo property income covering a $3,989/mo payment, not borrower’s personal income.
Single Family
Built in 2011
1.32 Acres lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-08-17 | Listed for sale | $815,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-31 | $2532.28 | -50.97% | $609,326 | 10.00% |
| 2022-08-31 | $5165.28 | N/A | $553,933 | 10.00% |
| 2021-08-31 | $5165.28 | 1.29% | $503,575 | 6.92% |
Listed by: Cari Neubauer • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20704785
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.
