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 920 Rosebay Dr, Justin, TX, 76247 generates $3,199/mo in rent, after a $2,203/mo payment. Total monthly income is $3,199/mo. Return on cash invested sits at 18.38% in year one, and rental yield is 8.53% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 96.4% and total cumulative return in cash sums $143,802. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,199/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
6,272 sqft lot
$N/A/sqft
$785 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 |
|---|---|---|
| 2024-08-24 | Listed for sale | $450,000 |
| 2022-08-23 | Listing removed | N/A |
| 2022-08-20 | Listed for sale | $540,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8948.91 | -16.30% | $437,000 | -6.82% |
| 2023-02-13 | $10691.72 | 572.97% | $469,000 | 635.69% |
| 2022-02-13 | $1588.74 | N/A | $63,750 | N/A |
Listed by: Sagun-Sam Shrestha • Keller Williams Lonestar DFW
Mls Name: NTREIS
Mls ID: #20710106
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.
