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 1917 Kittredge Way, Justin, TX, 76247 generates $3,908/mo in rent and, after a $1,591/mo payment, leaves $1,567/mo in cash flow. Total monthly income is $3,908/mo, and annual cash flow is $18,799/yr on $107,738 invested. Return on cash invested sits at 37.36% in year one, and rental yield is 14.43% on a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation builds toward $89,792 over five years. Five-year ROI reaches 197.76% and total cumulative return in cash sums $213,061. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,908/mo property income rather than buyer’s personal income.
Single Family
Built in 2006
5,706 sqft lot
$N/A/sqft
$90 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 |
|---|---|---|
| 2024-07-20 | Listing removed | N/A |
| 2024-07-19 | Listed for sale | $325,000 |
| 2024-07-06 | Price change | $2,275 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $4261.36 | -3.52% | $333,000 | 12.50% |
| 2022-08-15 | $4416.75 | 31.04% | $296,000 | 28.46% |
| 2021-08-15 | $3370.44 | 10.14% | $230,414 | 17.56% |
Listed by: Al Amlani • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20676435
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.
