Hawthorne II Plan, Wildflower Ranch, Justin, TX, 76247 | $145/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

Hawthorne II Plan, Wildflower Ranch, Justin, TX, 76247 | $145/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Cedar - Silver Sage Plan, Silver Sage Farms

3 Bed
2 Bath
2271 sft

Cedar - Silver Sage Plan, Silver Sage Farms, Weatherford, TX, 76085

4 Bed
3 Bath
3187 sft

Magnolia Plan, Wildflower Ranch, Justin, TX, 76247

3 Bed
2 Bath
1813 sft

625 Creek Point Dr, Saginaw, TX, 76179

2 Bed
2 Bath
1971 sft

7219 Hickey Rd, Azle, TX, 76020

Nearby investment properties with comparable prices

4 Bed
3 Bath
2665 sft

Plan 1688 Plan, Reunion 60s, Rhome, TX, 76078

4 Bed
3 Bath
2752 sft

Hawthorne II Plan, Wildflower Ranch, Justin, TX, 76247

4 Bed
3 Bath
3122 sft

Caldwell Plan, Wellington, Haslet, TX, 76052

5 Bed
5 Bath
3357 sft

9361 Meadowfield Rd, 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 Hawthorne II Plan, Wildflower Ranch, Justin, TX, 76247 at $491,990 posts ROI 20.98% with $145/mo cash flow from $3,644/mo rent. Total monthly income equals $3,644/mo, and annual cash flow records $1,745/yr on $163,095 to close. Return on cash invested measures 20.98% and rental yield reads 8.89% at the current $491,990. Equity gained on principal adds $3,175/yr, and 5% annual appreciation supports $135,928 by year five. Five-year ROI prints 109.81% and total cumulative return in cash totals $179,089.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,644/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Classic Series Hawthorne II floor plan is a two-story home with four bedrooms and three bathrooms. Features of this plan include a covered porch, formal dining, large family room, study, open kitchen with custom cabinets and island, a bedroom suite with a walk-in closet and garden tub, and an upstairs game room. Contact us or visit our model home for more information about building this plan.

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