Red Oak II Plan, Shale Creek: Cottage Collection, Justin, TX, 76247 | $1,705/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

Red Oak II Plan, Shale Creek: Cottage Collection, Justin, TX, 76247 | $1,705/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
4 Bath
4244 sft

7226 Tahoe Springs Dr, Fort Worth, TX, 76179

4 Bed
4 Bath
2919 sft

14024 Callisto Way, Haslet, TX, 76052

- Bed
- Bath
- sft

112 Rocky Top Rnch #ABGZPY, Azle, TX, 76020

4 Bed
4 Bath
3531 sft

11805 Inkberry Dr, Fort Worth, TX, 76108

Nearby investment properties with comparable prices

Beckman Plan, Shale Creek : Watermill Collection

3 Bed
2 Bath
1260 sft

Beckman Plan, Shale Creek : Watermill Collection, Rhome, TX, 76078

3 Bed
2 Bath
1260 sft

Beckman Plan, Shale Creek : Watermill Collection, Justin, TX, 76247

3 Bed
2 Bath
1500 sft

6800 Turtle Stream Dr, Fort Worth, TX, 76179

3 Bed
2 Bath
1630 sft

10004 Pack Saddle Trl, Fort Worth, TX, 76108

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 Red Oak II Plan, Shale Creek: Cottage Collection, Justin, TX, 76247 at $279,999 posts ROI 41.96% with $1,705/mo cash flow from $3,696/mo rent. Total monthly income equals $3,696/mo, and annual cash flow records $20,464/yr on $92,820 to close. Return on cash invested measures 41.96% and rental yield reads 15.84% at the current $279,999. Equity gained on principal adds $1,807/yr, and 5% annual appreciation supports $77,359 by year five. Five-year ROI prints 222.3% and total cumulative return in cash totals $206,336.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,696/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home is perfect for families with young children. It has three bedrooms at the back of the home, including the owner's suite with a private bathroom and walk-in closet. The front door leads into the open living area, which has a family room, dining area and kitchen.

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