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 Collin Single Story Plan, Reatta Ridge, Justin, TX, 76247 offers $4,865/mo rent that, after a $1,855/mo payment, leaves $2,170/mo cash flow. Total monthly income is $4,865/mo, and annual cash flow is $26,039/yr on $125,639 cash. Return on cash invested measures 40.63% in year one, and rental yield stands at 15.4% at a $379,000 entry. Equity gained on principal adds $2,446/yr while 5% annual appreciation compounds into $104,711 by year five. Five-year ROI records 215.19% and total cumulative return in cash reaches $270,359. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,865/mo property income versus a $1,855/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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 |
|---|---|---|
| 2024-01-19 | Price change | $379,000 |
| 2023-12-08 | Price change | $415,000 |
| 2023-12-08 | Price change | $404,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Kindred Homes
Mls Name: Kindred Homes
Mls ID: #N/A
