2021 Navada WayJustinTX76247
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Justin at 2021 Navada Way, Justin, TX, 76247 priced at $286,300 converts $2,477/mo rent into $422/mo cash flow after a $1,401/mo obligation. Total monthly income equals $2,477/mo, and annual cash flow totals $5,068/yr on $94,908 invested. Return on cash invested prints 25.25% in year one, and rental yield reads 10.38% against a $286,300 entry. Equity gained on principal adds $1,847/yr, while 5% annual appreciation compiles into $79,099 by year five. Five-year ROI reaches 132.79% and total cumulative return in cash sums $126,031. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,477/mo property income covering a $1,401/mo payment, not borrower’s personal income.
Single Family
Built in 2003
5,488 sqft lot
$N/A/sqft
$19 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76247, Justin, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
10,759
Single Family
10,453
Multi-Family
306
Businesses
404
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices