802 Landon CtJustinTX76247
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Justin at 802 Landon Ct, Justin, TX, 76247 priced at $411,917 pairs $3,088/mo rent with $99/mo cash flow after a $2,016/mo payment. Total monthly income equals $3,088/mo, and annual cash flow comes to $1,187/yr on $136,550 invested. Return on cash invested is 20.78% in year one, and rental yield stands at 9% on a $411,917 basis. Equity gained on principal adds $2,658/yr, and 5% annual appreciation accumulates to $113,805 by year five. Five-year ROI measures 108.9% and total cumulative return in cash reaches $148,705. For financing, Ziffy Mortgage’s DSCR program evaluates $3,088/mo property income against a $2,016/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
6,098 sqft lot
$N/A/sqft
$720 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76247, Justin, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
10,759
Single Family
10,453
Multi-Family
306
Businesses
404
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jordan Davis • KELLER WILLIAMS REALTY LEGACY
Mls Name: NTREIS
Mls ID: #20830267
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.