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 405 Lone Star Dr, Justin, TX, 76247 offers a 9.63% rental yield on a $335,000 purchase with $2,689/mo rent. Total monthly income registers $2,689/mo, and a $1,640/mo payment leaves $281/mo available for distribution. Annual cash flow reaches $3,377/yr on $111,053 to close, and return on cash invested stands at 22.95% in year one. Equity gained on principal adds $2,162/yr while 5% annual appreciation supports $92,554 over five years. Portfolio math shows five-year ROI at 120.48% and total cumulative return in cash at $133,796. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,689/mo property income against a $1,640/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2004
6,882 sqft lot
$N/A/sqft
$300 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 |
|---|---|---|
| 2025-02-12 | Listed for sale | $335,000 |
| 2024-12-17 | Listing removed | $339,000 |
| 2024-12-06 | Price change | $344,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3787.27 | -0.11% | $339,363 | 10.00% |
| 2023-02-13 | $3791.56 | -30.21% | $308,512 | 10.00% |
| 2022-02-13 | $5433.09 | 4.26% | $280,465 | 10.00% |
Listed by: Rejeani Campbell • R Campbell Realty LLC
Mls Name: NTREIS
Mls ID: #20842187
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.
