Portales Plan, Trails of Elizabeth Creek, Justin, TX, 76247 | $90/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

Portales Plan, Trails of Elizabeth Creek, Justin, TX, 76247 | $90/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2396 sft

9736 Makiposa Ln, Fort Worth, TX, 76177

4 Bed
3 Bath
2160 sft

116 Black Alder Dr, Fort Worth, TX, 76131

4 Bed
3 Bath
2684 sft

8104 Fleetwing Trl, Fort Worth, TX, 76131

5 Bed
3 Bath
2633 sft

5012 Marineway Dr, Fort Worth, TX, 76135

Nearby investment properties with comparable prices

4 Bed
3 Bath
2371 sft

9429 Laneyvale Dr, Fort Worth, TX, 76179

4 Bed
3 Bath
2371 sft

2921 Edgerton Rd, Fort Worth, TX, 76179

4 Bed
3 Bath
2210 sft

9324 Suttonridge Dr, Fort Worth, TX, 76179

4 Bed
3 Bath
2177 sft

2905 Brainerd Dr, 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

Rental property for sale in Justin at Portales Plan, Trails of Elizabeth Creek, Justin, TX, 76247 priced at $403,990 converts $2,963/mo rent into $90/mo cash flow after a $1,977/mo obligation. Total monthly income equals $2,963/mo, and annual cash flow totals $1,086/yr on $133,923 invested. Return on cash invested prints 20.72% in year one, and rental yield reads 8.8% against a $403,990 entry. Equity gained on principal adds $2,607/yr, while 5% annual appreciation compiles into $111,615 by year five. Five-year ROI reaches 108.41% and total cumulative return in cash sums $145,185. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,963/mo property income covering a $1,977/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Portales plan is a one-story home featuring 4 bedrooms, 2 baths, and approx 1,813 square feet of living space. The front porch and foyer leads to an open-concept kitchen, dining area, and family room. The kitchen includes a breakfast bar with beautiful granite counter tops, stainless steel appliances, gas cooking range, and a walk-in corner pantry. The separate utility room is located just off the kitchen. The spacious private main bedroom is located off the family room and features an attractive ensuite bathroom with luxury walk-in shower, and walk-in closet. The covered patio is located off the dining room. All secondary bedrooms and second full bathroom are located at the front of the house off the foyer. Additional features include full yard sod and irrigation system, a professional landscape package and 2-car garage. 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 features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, front porches, stone options, and lot premiums) that require an additional charge. Landscaping and furnishings are dcor

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