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% |
Total monthly income runs $2,766/mo, and a $1,958/mo payment. Purchase price stands at $400,000, and rental yield measures 8.3% with $2,766/mo rent. Return on cash invested shows 18.7% in year one, and 5% annual appreciation builds toward $110,513 over five years. Five-year ROI reaches 97.72% and total cumulative return in cash records $129,580. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,766/mo property income covering a $1,958/mo payment rather than investor’s personal income.
Single Family
Built in 2021
7,143 sqft lot
$N/A/sqft
$665 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 |
|---|---|---|
| 2025-01-03 | Price change | $400,000 |
| 2024-10-25 | Listed for sale | $409,999 |
| 2024-10-07 | Listing removed | $414,960 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3185.17 | 16.14% | $330,262 | 10.00% |
| 2023-02-13 | $2742.42 | -22.79% | $300,238 | 10.00% |
| 2022-02-13 | $3551.99 | 191.48% | $272,944 | 241.59% |
Listed by: Tammy Melendez • The Melendez Real Estate Group
Mls Name: NTREIS
Mls ID: #20550776
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.
