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 418 Goodnight Trl, Justin, TX, 76247 priced at $350,000 pairs $2,827/mo rent with $313/mo cash flow after a $1,713/mo payment. Total monthly income equals $2,827/mo, and annual cash flow comes to $3,758/yr on $116,025 invested. Return on cash invested is 23.15% in year one, and rental yield stands at 9.69% on a $350,000 basis. Equity gained on principal adds $2,258/yr, and 5% annual appreciation accumulates to $96,699 by year five. Five-year ROI measures 121.54% and total cumulative return in cash reaches $141,014. For financing, Ziffy Mortgage’s DSCR program evaluates $2,827/mo property income against a $1,713/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
6,054 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 |
|---|---|---|
| 2025-03-25 | Listed for sale | $350,000 |
| 2024-10-26 | Listing removed | $2,350 |
| 2024-10-19 | Listed for rent | $2,350 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | $5225.87 | 3.18% | $333,344 | 3.18% |
| 2023-03-25 | $5064.59 | -11.36% | $323,066 | 10.00% |
| 2022-03-25 | $5713.97 | 13.58% | $293,696 | 19.06% |
Listed by: Byron Hunter • Ember Realty
Mls Name: NTREIS
Mls ID: #20878201
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.
