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 606 Orchid Dr, Justin, TX, 76247 generates $3,088/mo in rent and, after a $1,982/mo payment, leaves $190/mo in cash flow. Total monthly income is $3,088/mo, and annual cash flow is $2,282/yr on $134,258 invested. Return on cash invested sits at 21.61% in year one, and rental yield is 9.15% on a $405,000 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation builds toward $111,894 over five years. Five-year ROI reaches 113.26% and total cumulative return in cash sums $152,054. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,088/mo property income rather than buyer’s personal income.
Single Family
Built in 2019
7,405 sqft lot
$N/A/sqft
$217 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 |
|---|---|---|
| 2024-08-15 | Price change | $405,000 |
| 2024-07-16 | Price change | $410,000 |
| 2024-06-12 | Price change | $420,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $5223.96 | -11.08% | $331,419 | 10.00% |
| 2022-08-15 | $5875.17 | 4.49% | $301,290 | 10.00% |
| 2021-08-15 | $5622.91 | 8.95% | $273,900 | 10.00% |
Listed by: Jonathan Hall • Keller Williams Realty-FM
Mls Name: NTREIS
Mls ID: #20627545
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.
