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 16729 Windthorst Way, Justin, TX, 76247 generates $2,558/mo in rent and, after a $1,517/mo payment, leaves $324/mo in cash flow. Total monthly income is $2,558/mo, and annual cash flow is $3,893/yr on $102,732 invested. Return on cash invested sits at 23.7% in year one, and rental yield is 9.91% on a $309,900 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,620 over five years. Five-year ROI reaches 124.52% and total cumulative return in cash sums $127,920. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,558/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
5,706 sqft lot
$N/A/sqft
$89 quarterly 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 |
|---|---|---|
| 2024-12-23 | Listed for sale | $309,900 |
| 2024-11-23 | Listing removed | $1,970 |
| 2024-11-14 | Price change | $1,970 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | $4179.92 | -3.92% | $320,112 | -5.84% |
| 2023-12-27 | $4350.49 | -4.23% | $339,966 | 11.67% |
| 2022-12-27 | $4542.65 | 29.28% | $304,438 | 32.13% |
Listed by: Jake Ortler • Makin' Moves Realty LLC
Mls Name: NTREIS
Mls ID: #20798451
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.
