905 Hillside Cir, Justin, TX, 76247 | $526/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

905 Hillside Cir, Justin, TX, 76247 | $526/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1330 sft

117 Dodge City Ct, Newark, TX, 76071

5 Bed
4 Bath
2406 sft

8441 Muddy Creek Dr, Fort Worth, TX, 76131

5 Bed
4 Bath
2493 sft

7136 Seashell St, Fort Worth, TX, 76179

4 Bed
3 Bath
2745 sft

2408 Simmental Rd, Fort Worth, TX, 76131

Nearby investment properties with comparable prices

4 Bed
2 Bath
1885 sft

238 Ovaletta Dr, Justin, TX, 76247

4 Bed
2 Bath
2015 sft

521 Dunmore Dr, Haslet, TX, 76052

4 Bed
2 Bath
1813 sft

11300 Guinness Dr, Haslet, TX, 76052

4 Bed
2 Bath
1870 sft

11536 Wolfhound Dr, Haslet, TX, 76052

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Justin at 905 Hillside Cir, Justin, TX, 76247 uses $125,639 cash to close to unlock $6,311/yr annual cash flow and $526/mo monthly cash flow. Total monthly income runs $3,221/mo, and a $1,855/mo payment keeps the spread at $526/mo. Purchase price stands at $379,000, and rental yield measures 10.2% with $3,221/mo rent. Return on cash invested shows 24.93% in year one, and 5% annual appreciation builds toward $104,711 over five years. Five-year ROI reaches 130.97% and total cumulative return in cash records $164,555. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,221/mo property income covering a $1,855/mo payment rather than investor’s personal income.

Single Family

Built in 2000

0.63 Acres lot

$N/A/sqft

No HOA

More details about the property

HUGE HALF ACRE LOT NEAR TMS WITH A POOL! This home sits on a small cu-de-sac in a quiet subdivision of Justin. This pie shaped lot is .6 acres with an 8 foot privacy fence, raised garden beds, a huge 12x24 storage shed with a finished office space, and chicken coops. Included with the property is a fiberglass storm shelter and a recently installed Generac 26kw external backup generator. Pool comes with a new $900 cleaner as well as an auto-water filler. Minutes from Texas Motor Speedway, Tanger Outlets, Big Shots golf range, and Alliance Airport. Minutes from two 18 hole golf courses, and a 30 minute commute to DFW Airport.

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