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 2401 Stella Ln, Justin, TX, 76247 offers $6,353/mo rent that, after a $2,638/mo payment, leaves $2,332/mo cash flow. Total monthly income is $6,353/mo, and annual cash flow is $27,983/yr on $177,331 cash. Return on cash invested measures 35.84% in year one, and rental yield stands at 14.14% at a $539,000 entry. Equity gained on principal adds $3,478/yr while 5% annual appreciation compounds into $148,916 by year five. Five-year ROI records 189.91% and total cumulative return in cash reaches $336,768. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $6,353/mo property income versus a $2,638/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
6,446 sqft lot
$N/A/sqft
$1,130 semi-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 |
|---|---|---|
| 2024-08-17 | Price change | $539,000 |
| 2024-08-16 | Listed for sale | $544,000 |
| 2024-08-13 | Contingent | $544,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Michael Meredith • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20603712
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.
