LAKEWAY Plan, River's Edge, Justin, TX, 76247 | $407/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

LAKEWAY Plan, River's Edge, Justin, TX, 76247 | $407/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
3064 sft

16452 Hemlock Tree Dr, Justin, TX, 76247

4 Bed
4 Bath
2688 sft

952 Alberta Spruce Rd, Justin, TX, 76247

5 Bed
4 Bath
3016 sft

708 Kurrus St, Justin, TX, 76247

5 Bed
4 Bath
3016 sft

724 Kurrus St, Justin, TX, 76247

Nearby investment properties with comparable prices

4 Bed
3 Bath
2091 sft

LAKEWAY Plan, River's Edge, Justin, TX, 76247

4 Bed
3 Bath
2199 sft

Lamar Plan, Reunion, Rhome, TX, 76078

3 Bed
2 Bath
1612 sft

Plan Devon Plan, Wellington: 40ft. lots, Haslet, TX, 76052

4 Bed
3 Bath
2235 sft

908 Propeller Pkwy, 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

Rental property for sale in Justin at LAKEWAY Plan, River's Edge, Justin, TX, 76247 priced at $376,990 pairs $3,088/mo rent with $407/mo cash flow after a $1,845/mo payment. Total monthly income equals $3,088/mo, and annual cash flow comes to $4,888/yr on $124,972 invested. Return on cash invested is 23.82% in year one, and rental yield stands at 9.83% on a $376,990 basis. Equity gained on principal adds $2,433/yr, and 5% annual appreciation accumulates to $104,155 by year five. Five-year ROI measures 125.05% and total cumulative return in cash reaches $156,280. For financing, Ziffy Mortgage’s DSCR program evaluates $3,088/mo property income against a $1,845/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Lakeway floorplan offers approx 2,091 square feet of living space spread across 4 bedrooms, a Study and 3 full bathrooms. As you enter the spacious foyer you'll see one bedroom and the study, with the second full bath between them, at the front of the home. Passing through the foyer, you'll find yourself in the grand combination dining room, kitchen, & living room. The Lakeway kitchen offers granite countertops, stainless steel appliances with electric cooking range, a corner walk-in pantry and a large kitchen island that faces the living room. The living room is wide open and perfect for entertainment. Located privately off the dining room are the remaining secondary bedrooms and a third full bath. The private main bedroom is located at the back of the home and features a spacious ensuite bathroom, complete with walk-in closet, and spacious walk-in shower with ceramic tile surround. Additional features include: tank water heater; Ceramic tile flooring at Entry, Hallways (per plan), Kitchen/Breakfast, Utility and Bathrooms; and, full yard sod, landscaping and irrigation. This home includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard fea

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