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 2124 Shawnee Trl, Justin, TX, 76247 uses $99,450 cash to close to unlock $6,520/yr annual cash flow and $543/mo monthly cash flow. Total monthly income runs $2,706/mo, and a $1,468/mo payment keeps the spread at $543/mo. Purchase price stands at $300,000, and rental yield measures 10.82% with $2,706/mo rent. Return on cash invested shows 26.47% in year one, and 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 139.37% and total cumulative return in cash records $138,600. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,706/mo property income covering a $1,468/mo payment rather than investor’s personal income.
Single Family
Built in 2003
5,488 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 |
|---|---|---|
| 2025-07-16 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-16 | $322.21 | N/A | $283,091 | 10.00% |
| 2023-07-16 | $322.21 | -75.85% | $257,355 | 10.00% |
| 2022-07-16 | $1334.36 | N/A | $233,959 | 10.00% |
Listed by: Justin Brown • Perpetual Realty Group LLC
Mls Name: NTREIS
Mls ID: #21000673
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.
