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 16517 Pembine Ln, Justin, TX, 76247 listed at $319,000 pairs $3,088/mo rent with a $1,561/mo payment to leave $675/mo cash flow. Total monthly income runs $3,088/mo, and annual cash flow reaches $8,103/yr on $105,749 cash to close. Return on cash invested measures 27.57% in year one, and rental yield registers 11.62% at a $319,000 basis. Equity gained on principal adds $2,058/yr, and annual property appreciation at 5% supports $88,134 by year five. Five-year ROI tracks 145.77% and total cumulative return in cash totals $154,153. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,088/mo property income relative to a $1,561/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
5,140 sqft lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-04-25 | Listed for sale | $319,000 |
| 2021-12-28 | Sold | N/A |
| 2021-10-06 | Pending sale | $286,375 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-25 | $6580.61 | -4.10% | $301,411 | -5.25% |
| 2023-04-25 | $6862.18 | 18.81% | $318,108 | 30.51% |
| 2022-04-25 | $5775.67 | 2355.96% | $243,736 | 1480.65% |
Listed by: Kay Lopez • Keller Williams Realty
Mls Name: NTREIS
Mls ID: #20911750
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.
