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 14813 Lost Wagon St, Justin, TX, 76247 priced at $675,000 converts $3,088/mo rent into after a $3,304/mo obligation. Total monthly income equals $3,088/mo. Return on cash invested prints 10.58% in year one, and rental yield reads 5.49% against a $675,000 entry. Equity gained on principal adds $4,356/yr, while 5% annual appreciation compiles into $186,490 by year five. Five-year ROI reaches 54.12% and total cumulative return in cash sums $120,183. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,088/mo property income covering a $3,304/mo payment, not borrower’s personal income.
Single Family
Built in 2020
0.88 Acres lot
$N/A/sqft
$500 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 |
|---|---|---|
| 2024-08-09 | Listed for sale | $675,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4383.19 | -47.29% | $570,852 | 10.00% |
| 2022-08-15 | $8315.65 | 90.63% | $518,956 | 117.13% |
| 2021-08-15 | $4362.14 | 158.35% | $239,010 | 163.48% |
Listed by: April Contreras • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20686794
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.
