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 1928 Stonehill Dr, Justin, TX, 76247 earns $476/mo cash flow from $3,137/mo rent with a $1,810/mo payment. Total monthly income totals $3,137/mo, and annual cash flow totals $5,713/yr on $122,622 capital. ROI tracks 24.57% on current figures, and rental yield reads 10.18% at a $369,900 purchase. Equity gained on principal adds $2,387/yr, and 5% annual appreciation supports $102,197 over five years. Five-year ROI reaches 129.18% and total cumulative return in cash sums $158,398. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,137/mo property income instead of your personal income.
Single Family
Built in 2003
7,187 sqft lot
$N/A/sqft
$93 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 |
|---|---|---|
| 2024-12-30 | Listing removed | $275,000 |
| 2024-12-17 | Listed for sale | $275,000 |
| 2012-08-31 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-02 | $4322.10 | -15.63% | $331,000 | -17.31% |
| 2023-07-02 | $5122.57 | 3.84% | $400,299 | 21.08% |
| 2022-07-02 | $4933.32 | 21.84% | $330,620 | 24.53% |
Listed by: Steven Robertson • Real Estate Diplomats
Mls Name: NTREIS
Mls ID: #20986549
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.
