Ashton II Plan, Shale Creek: Watermill Collection, Justin, TX, 76247 | $647/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

Ashton II Plan, Shale Creek: Watermill Collection, Justin, TX, 76247 | $647/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1296 sft

151 New Hope Ct, Boyd, TX, 76023

3 Bed
2 Bath
1300 sft

5721 Springtide Dr, Fort Worth, TX, 76135

4 Bed
3 Bath
2389 sft

5733 Imes Ln, Fort Worth, TX, 76179

3 Bed
2 Bath
2068 sft

10857 Live Oak Creek Dr, Fort Worth, TX, 76108

Nearby investment properties with comparable prices

Ashton II Plan, Shale Creek : Watermill Collection

4 Bed
2 Bath
1784 sft

Ashton II Plan, Shale Creek : Watermill Collection, Rhome, TX, 76078

3 Bed
2 Bath
1474 sft

2209 La Vista Ln, Fort Worth, TX, 76108

3 Bed
2 Bath
1474 sft

2224 Canteen St, Fort Worth, TX, 76108

3 Bed
2 Bath
1474 sft

2236 Crested Saguaro St, Fort Worth, TX, 76108

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 Ashton II Plan, Shale Creek: Watermill Collection, Justin, TX, 76247 at $309,999 posts ROI 27.46% with $647/mo cash flow from $2,851/mo rent. Total monthly income equals $2,851/mo, and annual cash flow records $7,762/yr on $102,765 to close. Return on cash invested measures 27.46% and rental yield reads 11.04% at the current $309,999. Equity gained on principal adds $2,000/yr, and 5% annual appreciation supports $85,647 by year five. Five-year ROI prints 144.56% and total cumulative return in cash totals $148,555.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,851/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home offers a great layout with a total of four bedrooms. The main living area showcases an open layout among the kitchen with island, dining room and family room, while a flex room offers a variety of uses. The owner's suite enjoys a private bathroom and roomy walk-in closet, while three secondary bedrooms are located toward the front of the home.

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