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 1445 Archway Ct, Justin, TX, 76247 priced at $345,000 pairs $2,784/mo rent with $275/mo cash flow after a $1,689/mo payment. Total monthly income equals $2,784/mo, and annual cash flow comes to $3,297/yr on $114,368 invested. Return on cash invested is 22.79% in year one, and rental yield stands at 9.68% on a $345,000 basis. Equity gained on principal adds $2,226/yr, and 5% annual appreciation accumulates to $95,317 by year five. Five-year ROI measures 119.72% and total cumulative return in cash reaches $136,924. For financing, Ziffy Mortgage’s DSCR program evaluates $2,784/mo property income against a $1,689/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
5,488 sqft lot
$N/A/sqft
$333 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 |
|---|---|---|
| 2025-03-23 | Listed for sale | $345,000 |
| 2021-03-12 | Sold | N/A |
| 2020-11-17 | Pending sale | $273,356 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | $902.16 | -3.23% | $312,220 | 10.00% |
| 2023-03-24 | $932.25 | -70.59% | $283,836 | 10.00% |
| 2022-03-24 | $3169.41 | -13.61% | $258,033 | 7.26% |
Listed by: Joe Mccalip • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20865833
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.
