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 820 Shepperton Way, Justin, TX, 76247 offers $3,042/mo rent that, after a $1,958/mo payment, leaves $142/mo cash flow. Total monthly income is $3,042/mo, and annual cash flow is $1,702/yr on $132,600 cash. Return on cash invested measures 21.19% in year one, and rental yield stands at 9.13% at a $400,000 entry. Equity gained on principal adds $2,581/yr while 5% annual appreciation compounds into $110,513 by year five. Five-year ROI records 111.12% and total cumulative return in cash reaches $147,340. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,042/mo property income versus a $1,958/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
5,488 sqft lot
$N/A/sqft
$333 semi-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 |
|---|---|---|
| 2025-04-11 | Listed for sale | $400,000 |
| 2023-05-31 | Sold | N/A |
| 2023-05-02 | Pending sale | $399,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $5267.17 | 45.64% | $403,377 | 0.81% |
| 2023-04-11 | $3616.52 | 59.96% | $400,153 | 164.09% |
| 2022-04-11 | $2260.95 | N/A | $151,524 | N/A |
Listed by: Boone Sanders • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #20887715
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.
