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 454 Ridge Dr, Justin, TX, 76247 priced at $380,999 pairs $3,088/mo rent with $343/mo cash flow after a $1,865/mo payment. Total monthly income equals $3,088/mo, and annual cash flow comes to $4,116/yr on $126,301 invested. Return on cash invested is 23.17% in year one, and rental yield stands at 9.73% on a $380,999 basis. Equity gained on principal adds $2,459/yr, and 5% annual appreciation accumulates to $105,263 by year five. Five-year ROI measures 121.69% and total cumulative return in cash reaches $153,698. For financing, Ziffy Mortgage’s DSCR program evaluates $3,088/mo property income against a $1,865/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
10,802 sqft lot
$N/A/sqft
$425 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 |
|---|---|---|
| 2025-06-09 | Price change | $380,999 |
| 2025-06-08 | Price change | $371,999 |
| 2025-05-11 | Listed for sale | $385,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Jared Turner • Turner Mangum LLC
Mls Name: NTREIS
Mls ID: #20964131
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.
