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 16629 Friesland Ln, Justin, TX, 76247 generates $3,088/mo in rent and, after a $1,640/mo payment, leaves $524/mo in cash flow. Total monthly income is $3,088/mo, and annual cash flow is $6,293/yr on $111,053 invested. Return on cash invested sits at 25.58% in year one, and rental yield is 11.06% on a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation builds toward $92,554 over five years. Five-year ROI reaches 135.18% and total cumulative return in cash sums $150,116. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,088/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
5,488 sqft 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 |
|---|---|---|
| 2025-04-23 | Listed for sale | $335,000 |
| 2025-04-20 | Listing removed | $2,950 |
| 2025-03-06 | Price change | $2,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $7232.16 | 915.94% | $331,254 | 903.80% |
| 2023-04-23 | $711.87 | N/A | $33,000 | N/A |
Listed by: Devin Daussat • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20911620
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.
