Brazos Plan, Reatta Ridge, Justin, TX, 76247 | $2,886/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

Brazos Plan, Reatta Ridge, Justin, TX, 76247 | $2,886/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2694 sft

2694W Plan, Reunion 50', Rhome, TX, 76078

4 Bed
3 Bath
2695 sft

2695W Plan, Reunion 60'/70', Rhome, TX, 76078

4 Bed
4 Bath
2731 sft

5221 Great Hollow Trl, Fort Worth, TX, 76179

5 Bed
3 Bath
3340 sft

11813 Kynborrow Rd, Haslet, TX, 76052

Nearby investment properties with comparable prices

3 Bed
2 Bath
2145 sft

10108 Haversham Dr, Fort Worth, TX, 76131

4 Bed
3 Bath
2913 sft

7216 Denver City Dr, Fort Worth, TX, 76179

4 Bed
3 Bath
2427 sft

3829 Weatherstone Dr, Fort Worth, TX, 76137

3 Bed
2 Bath
1979 sft

1748 Rio Costilla Rd, Fort Worth, TX, 76131

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 Brazos Plan, Reatta Ridge, Justin, TX, 76247 generates $5,795/mo in rent and, after a $2,002/mo payment, leaves $2,886/mo in cash flow. Total monthly income is $5,795/mo, and annual cash flow is $34,637/yr on $135,584 invested. Return on cash invested sits at 45.46% in year one, and rental yield is 17% on a $409,000 entry. Equity gained on principal adds $2,639/yr, while 5% annual appreciation builds toward $112,999 over five years. Five-year ROI reaches 241.06% and total cumulative return in cash sums $326,841. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,795/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome home to the Brazos, deluxe touches for the modern family. The Brazos' entry flows into a true open concept floor plan. The kitchen, equipped with a center island, overlooks the dining and family room. The owner's suite features a large walk-in closet, dual vanities, soaking tub, glass-enclosed shower, and private water closet. The second floor holds a game room with attic access, and the secondary bedrooms, one with a private bath and two with walk-in closets. Additional features include a study, centrally located laundry, powder bath, optional mud bench, and additional storage throughout.

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