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 236 Hilltop Dr, Justin, TX, 76247 priced at $325,000 converts $2,460/mo rent into $110/mo cash flow after a $1,591/mo obligation. Total monthly income equals $2,460/mo, and annual cash flow totals $1,318/yr on $107,738 invested. Return on cash invested prints 21.13% in year one, and rental yield reads 9.08% 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 110.76% and total cumulative return in cash sums $119,329. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,460/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 2003
7,187 sqft lot
$N/A/sqft
$215 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 |
|---|---|---|
| 2024-07-16 | Price change | $325,000 |
| 2024-07-02 | Listed for sale | $345,000 |
| 2020-02-15 | Listing removed | $1,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $5644.37 | 3.92% | $295,819 | 15.62% |
| 2022-08-15 | $5431.55 | 17.90% | $255,863 | 20.80% |
| 2021-08-15 | $4606.93 | 1.91% | $211,804 | 3.60% |
Listed by: John Penzo • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20656949
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.
