Pizarro Plan, The Preserve, Justin, TX, 76247 | $586/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

Pizarro Plan, The Preserve, Justin, TX, 76247 | $586/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2238 sft

2513 Peoria Dr, Fort Worth, TX, 76179

3 Bed
2 Bath
1481 sft

1040 Westcliff Ave, Saginaw, TX, 76179

4 Bed
2 Bath
1720 sft

2903 Ellis Ave, Fort Worth, TX, 76106

3 Bed
2 Bath
1248 sft

6344 Waterhill Ln, Fort Worth, TX, 76179

Nearby investment properties with comparable prices

5 Bed
3 Bath
2118 sft

301 Deserado Dr, Fort Worth, TX, 76131

4 Bed
2 Bath
2200 sft

11540 Wolfhound Dr, Haslet, TX, 76052

4 Bed
2 Bath
1827 sft

12709 Big Ranch Rd, Fort Worth, TX, 76179

4 Bed
3 Bath
2153 sft

189 Point Rider Rd, Newark, TX, 76071

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 Pizarro Plan, The Preserve, Justin, TX, 76247 earns $586/mo cash flow from $3,338/mo rent with a $1,894/mo payment. Total monthly income totals $3,338/mo, and annual cash flow totals $7,034/yr on $128,287 capital. ROI tracks 25.39% on current figures, and rental yield reads 10.35% at a $386,990 purchase. Equity gained on principal adds $2,497/yr, and 5% annual appreciation supports $106,918 over five years. Five-year ROI reaches 133.48% and total cumulative return in cash sums $171,239. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,338/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 Pizarro floorplan, the affordable and functional open-concept design you've been dreaming of. This Smart Series plan features 4 bedrooms, 2 bathrooms, and 2,106-2,194 square feet of flowing living space.

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