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 400 Goodnight Trl, Justin, TX, 76247 uses $119,340 cash to close to unlock $2,412/yr annual cash flow and $201/mo monthly cash flow. Total monthly income runs $2,761/mo, and a $1,762/mo payment keeps the spread at $201/mo. Purchase price stands at $360,000, and rental yield measures 9.2% with $2,761/mo rent. Return on cash invested shows 21.93% in year one, and 5% annual appreciation builds toward $99,461 over five years. Five-year ROI reaches 114.88% and total cumulative return in cash records $137,097. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,761/mo property income covering a $1,762/mo payment rather than investor’s personal income.
Single Family
Built in 2002
8,015 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Julie Sherman • RJ Williams & Company RE LLC
Mls Name: NTREIS
Mls ID: #21121200
