Chestnut II Plan, Shale Creek: Cottage Collection, Justin, TX, 76247 | $1,745/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

Chestnut II Plan, Shale Creek: Cottage Collection, Justin, TX, 76247 | $1,745/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1685 sft

8605 Gray Shale Dr, Fort Worth, TX, 76179

- Bed
- Bath
- sft

3061 Northstar Pkwy #1SZYI4, Fort Worth, TX, 76052

5 Bed
3 Bath
3205 sft

12888 Frances Ann Ct, Haslet, TX, 76052

4 Bed
5 Bath
4370 sft

201 Silver Valley Ct, Fort Worth, TX, 76108

Nearby investment properties with comparable prices

4 Bed
3 Bath
1667 sft

4960 Grey Fallow St, Fort Worth, TX, 76179

3 Bed
2 Bath
1302 sft

2704 Clear Root Cir, Fort Worth, TX, 76108

3 Bed
2 Bath
1680 sft

6320 Spring Ranch Dr, Fort Worth, TX, 76179

3 Bed
2 Bath
1637 sft

8532 Hawkview Dr, 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

Investment property for sale in Justin at Chestnut II Plan, Shale Creek: Cottage Collection, Justin, TX, 76247 uses $93,483 cash to close to unlock $20,939/yr annual cash flow and $1,745/mo monthly cash flow. Total monthly income runs $3,750/mo, and a $1,380/mo payment keeps the spread at $1,745/mo. Purchase price stands at $281,999, and rental yield measures 15.96% with $3,750/mo rent. Return on cash invested shows 42.31% in year one, and 5% annual appreciation builds toward $77,911 over five years. Five-year ROI reaches 224.15% and total cumulative return in cash records $209,544. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,750/mo property income covering a $1,380/mo payment rather than investor’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home has a classic layout with everything a growing family needs. The open living area includes a family room, dining area and modern kitchen which has a door to the backyard. Three bedrooms connect to the living area, including the owner's suite, which has a private bathroom and walk-in closet.

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