Columbus Plan, The Preserve, Justin, TX, 76247 | $1,048/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

Columbus Plan, The Preserve, Justin, TX, 76247 | $1,048/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3824 sft

404 Leighton Ct, Fort Worth, TX, 76131

4 Bed
4 Bath
3957 sft

387 Cattlebaron Parc Dr, Fort Worth, TX, 76108

4 Bed
2 Bath
1681 sft

436 Frio Pass Trl, Haslet, TX, 76052

4 Bed
3 Bath
2888 sft

Lavon Plan, The Preserve, Justin, TX, 76247

Nearby investment properties with comparable prices

3 Bed
2 Bath
2165 sft

Mckinney Plan, Wellington, Haslet, TX, 76052

3 Bed
3 Bath
2162 sft

Plan 1458 Plan, Wellington 40s, Fort Worth, TX, 76052

4 Bed
3 Bath
2662 sft

Hampton II Plan, Stone Eagle, Azle, TX, 76020

4 Bed
3 Bath
2454 sft

Cypress II Plan, Copper Creek, 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

Investment property for sale in Justin at Columbus Plan, The Preserve, Justin, TX, 76247 earns $1,048/mo cash flow from $4,120/mo rent with a $2,114/mo payment. Total monthly income totals $4,120/mo, and annual cash flow totals $12,581/yr on $143,205 capital. ROI tracks 28.69% on current figures, and rental yield reads 11.44% at a $431,990 purchase. Equity gained on principal adds $2,788/yr, and 5% annual appreciation supports $119,351 over five years. Five-year ROI reaches 151.17% and total cumulative return in cash sums $216,483. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,120/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Make yourself at home in the Columbus floorplan. This spacious two-story floorplan is a real fan favorite and features 4-5 bedrooms, 2.5-2.5 bathrooms, and 2,869-2,920 square feet of functional living space. Keep reading to see what set this plan apart.

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