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 1805 Kittredge Way, Justin, TX, 76247 priced at $340,000 converts $3,047/mo rent into $600/mo cash flow after a $1,664/mo obligation. Total monthly income equals $3,047/mo, and annual cash flow totals $7,196/yr on $112,710 invested. Return on cash invested prints 26.29% in year one, and rental yield reads 10.75% against a $340,000 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,936 by year five. Five-year ROI reaches 138.41% and total cumulative return in cash sums $156,006. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,047/mo property income covering a $1,664/mo payment, not borrower’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 |
|---|---|---|
| 2025-03-13 | Listed for sale | $340,000 |
| 2025-02-10 | Listing removed | $340,000 |
| 2025-02-03 | Contingent | $340,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $3411.85 | 15.88% | $347,622 | 10.00% |
| 2023-03-13 | $2944.39 | -21.82% | $316,020 | 10.00% |
| 2022-03-13 | $3766.07 | 3.22% | $287,291 | 10.00% |
Listed by: Tricia Winters • Momentum Real Estate Group,LLC
Mls Name: NTREIS
Mls ID: #20771612
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.
