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 16464 Hemlock Tree Dr, Justin, TX, 76247 earns $177/mo cash flow from $3,088/mo rent with a $1,958/mo payment. Total monthly income totals $3,088/mo, and annual cash flow totals $2,120/yr on $132,597 capital. ROI tracks 21.51% on current figures, and rental yield reads 9.26% at a $399,990 purchase. Equity gained on principal adds $2,581/yr, and 5% annual appreciation supports $110,510 over five years. Five-year ROI reaches 112.85% and total cumulative return in cash sums $149,641. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,088/mo property income instead of your personal income.
Single Family
Built in 2024
5,998 sqft lot
$N/A/sqft
$800 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 |
|---|---|---|
| 2024-10-11 | Price change | $399,990 |
| 2024-10-07 | Listed for sale | $443,425 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: April Maki • Brightland Homes Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20687604
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.
