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 821 Trout Lilly Dr, Justin, TX, 76247 priced at $650,508 pairs $3,088/mo rent with after a $3,184/mo payment. Total monthly income equals $3,088/mo. Return on cash invested is 11.05% in year one, and rental yield stands at 5.7% on a $650,508 basis. Equity gained on principal adds $4,198/yr, and 5% annual appreciation accumulates to $179,723 by year five. Five-year ROI measures 56.68% and total cumulative return in cash reaches $121,313. For financing, Ziffy Mortgage’s DSCR program evaluates $3,088/mo property income against a $3,184/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
7,200 sqft lot
$N/A/sqft
$413 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 |
|---|---|---|
| 2025-03-18 | Listed for sale | $650,508 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20874775
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.
