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 216 Hilltop Dr, Justin, TX, 76247 priced at $325,000 converts $2,670/mo rent into $300/mo cash flow after a $1,591/mo obligation. Total monthly income equals $2,670/mo, and annual cash flow totals $3,595/yr on $107,738 invested. Return on cash invested prints 23.25% in year one, and rental yield reads 9.86% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 122.19% and total cumulative return in cash sums $131,641. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,670/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 2005
6,316 sqft lot
$N/A/sqft
$217 annually 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 |
|---|---|---|
| 2025-05-29 | Listed for sale | $325,000 |
| 2024-08-19 | Sold | N/A |
| 2024-08-13 | Pending sale | $304,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-29 | $5885.81 | -0.25% | $308,823 | -0.14% |
| 2023-05-29 | $5900.79 | 4.57% | $309,258 | 16.34% |
| 2022-05-29 | $5643.03 | 17.58% | $265,825 | 20.47% |
Listed by: Kelly Stancil • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20950510
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.
