Opal Plan, Wildflower Ranch: Brookstone Collection, Justin, TX, 76247 | $656/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

Opal Plan, Wildflower Ranch: Brookstone Collection, Justin, TX, 76247 | $656/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2537 sft

933 Basket Willow Ter, Haslet, TX, 76052

4 Bed
3 Bath
2700 sft

509 Mystic River Trl, Fort Worth, TX, 76131

4 Bed
3 Bath
3017 sft

12417 Arbor Lake Rd, Rhome, TX, 76078

4 Bed
2 Bath
2334 sft

217 S Natural Springs Ln, Azle, TX, 76020

Nearby investment properties with comparable prices

4 Bed
5 Bath
2472 sft

9924 Thornapple Rd, Fort Worth, TX, 76179

4 Bed
3 Bath
2177 sft

3009 Brainerd Dr, Fort Worth, TX, 76179

4 Bed
2 Bath
2062 sft

9129 Rambling Stone Way, Fort Worth, TX, 76179

4 Bed
3 Bath
2570 sft

540 Bent Oak Dr, 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 Opal Plan, Wildflower Ranch: Brookstone Collection, Justin, TX, 76247 at $395,999 posts ROI 25.91% with $656/mo cash flow from $3,472/mo rent. Total monthly income equals $3,472/mo, and annual cash flow records $7,874/yr on $131,274 to close. Return on cash invested measures 25.91% and rental yield reads 10.52% at the current $395,999. Equity gained on principal adds $2,555/yr, and 5% annual appreciation supports $109,407 by year five. Five-year ROI prints 136.24% and total cumulative return in cash totals $178,844.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,472/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

This single-story home has a convenient layout that is perfect for small families. There are three bedrooms in total, with the owner's suite in the back. On the other side of the home is an open concept living area that features a kitchen, breakfast nook and family room with a patio in back, as well as a versatile study by the front door.

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