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 Hobbs Plan, Trails of Elizabeth Creek, Justin, TX, 76247 priced at $424,990 pairs $3,182/mo rent with $160/mo cash flow after a $2,080/mo payment. Total monthly income equals $3,182/mo, and annual cash flow comes to $1,919/yr on $140,884 invested. Return on cash invested is 21.27% in year one, and rental yield stands at 8.98% on a $424,990 basis. Equity gained on principal adds $2,742/yr, and 5% annual appreciation accumulates to $117,417 by year five. Five-year ROI measures 111.34% and total cumulative return in cash reaches $156,866. For financing, Ziffy Mortgage’s DSCR program evaluates $3,182/mo property income against a $2,080/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
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 |
|---|---|---|
| 2024-05-10 | Price change | $424,990 |
| 2024-04-15 | Price change | $419,990 |
| 2024-02-13 | Price change | $416,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Trails of Elizabeth Creek - Sales Agent • D.R. Horton - Fort Worth North
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A
