BELLVUE Plan, Lonestar at Liberty Trails, Justin, TX, 76247 | $284/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

BELLVUE Plan, Lonestar at Liberty Trails, Justin, TX, 76247 | $284/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1529 sft

16556 White Fish Ln, Justin, TX, 76247

3 Bed
2 Bath
1474 sft

12439 Lost Rock Dr, Justin, TX, 76247

3 Bed
2 Bath
1411 sft

12443 Lost Rock Dr, Justin, TX, 76247

3 Bed
2 Bath
1411 sft

12415 Lost Rock Dr, Justin, TX, 76247

Nearby investment properties with comparable prices

3 Bed
2 Bath
1622 sft

428 Kaufman Dr, Azle, TX, 76020

4 Bed
2 Bath
1836 sft

557 Bronze Cir W, Springtown, TX, 76082

3 Bed
2 Bath
1622 sft

315 Pecos Dr, Azle, TX, 76020

3 Bed
2 Bath
1662 sft

Moonbeam Plan, Ranch at Duck Creek, Fort Worth, TX, 76179

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

Rental property for sale in Justin at BELLVUE Plan, Lonestar at Liberty Trails, Justin, TX, 76247 generates $2,460/mo in rent and, after a $1,498/mo payment, leaves $284/mo in cash flow. Total monthly income is $2,460/mo, and annual cash flow is $3,405/yr on $101,436 invested. Return on cash invested sits at 23.27% in year one, and rental yield is 9.65% on a $305,990 entry. Equity gained on principal adds $1,975/yr, while 5% annual appreciation builds toward $84,539 over five years. Five-year ROI reaches 122.05% and total cumulative return in cash sums $123,800. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,460/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Bellvue is a single story home that offers 3 bedrooms, 2 bathrooms and approx 1,451 sq. ft. of living space. As you enter the long foyer, you'll pass both secondary bedrooms, as well as the secondary bathroom. The secondary bedrooms both feature large walk in closets. Next you'll enter the open concept kitchen which features stainless steel appliances with gas cooking range, granite countertops, and a corner walk-in pantry. The large kitchen island overlooks the living room which has plenty of natural lighting. The dining room is next to the kitchen and leads out to the large covered patio. The private main bedroom suite is located off the living room and features a huge walk-in closet and large walk-in shower with ceramic tile surround. Additional features include: tankless water heater; Ceramic tile flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Family Room, Utility and Bathrooms; and, full yard sod, landscaping and irrigation. The Bellvue includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, fr

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