Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Justin at Rose II Plan, Wildflower Ranch, Justin, TX, 76247 offers $4,001/mo rent that, after a $2,643/mo payment, leaves $161/mo cash flow. Total monthly income is $4,001/mo, and annual cash flow is $1,932/yr on $177,657 cash. Return on cash invested measures 21.15% in year one, and rental yield stands at 8.89% at a $539,990 entry. Equity gained on principal adds $3,484/yr while 5% annual appreciation compounds into $149,189 by year five. Five-year ROI records 110.69% and total cumulative return in cash reaches $196,655. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,001/mo property income versus a $2,643/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76247, Justin, TX area.
| 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 |
Residential
10,759
Single Family
10,453
Multi-Family
306
Businesses
404
Date | Event | Price |
|---|---|---|
| 2024-04-11 | Listed for sale | $539,990 |
| 2024-04-01 | Listing removed | N/A |
| 2024-03-08 | Listed for sale | $539,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Travis Johannsen • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
