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 18025 Tydings Rd, Justin, TX, 76247 listed at $375,000 pairs $2,726/mo rent with a $1,835/mo payment to leave $60/mo cash flow. Total monthly income runs $2,726/mo, and annual cash flow reaches $717/yr on $124,313 cash to close. Return on cash invested measures 20.49% in year one, and rental yield registers 8.72% at a $375,000 basis. Equity gained on principal adds $2,420/yr, and annual property appreciation at 5% supports $103,606 by year five. Five-year ROI tracks 107.13% and total cumulative return in cash totals $133,179. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,726/mo property income relative to a $1,835/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1990
1.28 Acres lot
$N/A/sqft
No 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 | $375,000 |
| 2020-11-28 | Listing removed | $299,000 |
| 2020-03-15 | Pending sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-23 | $1380.91 | 21.67% | $192,086 | 10.00% |
| 2023-04-23 | $1134.96 | -39.20% | $174,624 | 9.15% |
| 2022-04-23 | $1866.58 | -16.25% | $159,992 | 9.47% |
Listed by: David Coben • Remington Team Realty, LLC
Mls Name: NTREIS
Mls ID: #20907070
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.
