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 15532 Balham Pass, Justin, TX, 76247 listed at $395,000 pairs $2,948/mo rent with a $1,933/mo payment to leave $89/mo cash flow. Total monthly income runs $2,948/mo, and annual cash flow reaches $1,068/yr on $130,943 cash to close. Return on cash invested measures 20.72% in year one, and rental yield registers 8.96% at a $395,000 basis. Equity gained on principal adds $2,549/yr, and annual property appreciation at 5% supports $109,131 by year five. Five-year ROI tracks 108.58% and total cumulative return in cash totals $142,182. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,948/mo property income relative to a $1,933/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2023
5,488 sqft lot
$N/A/sqft
$605 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 |
|---|---|---|
| 2025-05-25 | Listed for sale | $395,000 |
| 2023-09-29 | Sold | N/A |
| 2023-08-25 | Pending sale | $394,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-25 | $3560.42 | 395.95% | $359,000 | 539.93% |
| 2023-05-25 | $717.90 | N/A | $56,100 | N/A |
Listed by: Monica Spence • Spence Real Estate Group LLC
Mls Name: NTREIS
Mls ID: #20944811
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.
