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% |
Investment property for sale in Justin at 14580 Willow Bend Dr W, Justin, TX, 76247 listed at $255,000 pairs $2,900/mo rent with a $1,248/mo payment to leave $1,087/mo cash flow. Total monthly income runs $2,900/mo, and annual cash flow reaches $13,041/yr on $84,533 cash to close. Return on cash invested measures 35.34% in year one, and rental yield registers 13.65% at a $255,000 basis. Equity gained on principal adds $1,645/yr, and annual property appreciation at 5% supports $70,452 by year five. Five-year ROI tracks 186.78% and total cumulative return in cash totals $157,892. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,900/mo property income relative to a $1,248/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2001
0.86 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 |
|---|---|---|
| 2024-11-17 | Listed for sale | $255,000 |
| 2010-04-01 | Listing removed | $79,000 |
| 2010-02-21 | Listed for sale | $79,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-20 | N/A | N/A | $159,000 | N/A |
| 2023-11-20 | $2034.70 | -1.78% | $159,000 | 14.53% |
| 2022-11-20 | $2071.51 | 29.36% | $138,828 | 27.44% |
Listed by: Jordyn Swingle • EC Legacy Realty
Mls Name: NTREIS
Mls ID: #20779006
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.
