San Angelo Plan, Wildflower Ranch: Lonestar Collection, Justin, TX, 76247 | $300/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

San Angelo Plan, Wildflower Ranch: Lonestar Collection, Justin, TX, 76247 | $300/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3485 sft

821 Trout Lilly Dr, Justin, TX, 76247

5 Bed
4 Bath
3695 sft

16412 Thistle Bend Dr, Fort Worth, TX, 76247

4 Bed
4 Bath
3741 sft

813 Trout Lilly Dr, Justin, TX, 76247

4 Bed
2 Bath
1866 sft

16433 Milwaukee St, Justin, TX, 76247

Nearby investment properties with comparable prices

3 Bed
2 Bath
1822 sft

1728 Rio Secco Dr, Fort Worth, TX, 76131

3 Bed
2 Bath
2134 sft

317 Bayonet Dr, Fort Worth, TX, 76108

4 Bed
3 Bath
2205 sft

6724 Lake Overlook Dr, Fort Worth, TX, 76135

4 Bed
3 Bath
2526 sft

144 Stanton Ave, Rhome, TX, 76078

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 San Angelo Plan, Wildflower Ranch: Lonestar Collection, Justin, TX, 76247 offers a 9.45% rental yield on a $391,999 purchase with $3,088/mo rent. Total monthly income registers $3,088/mo, and a $1,919/mo payment leaves $300/mo available for distribution. Annual cash flow reaches $3,601/yr on $129,948 to close, and return on cash invested stands at 22.68% in year one. Equity gained on principal adds $2,530/yr while 5% annual appreciation supports $108,302 over five years. Portfolio math shows five-year ROI at 118.95% and total cumulative return in cash at $154,572. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,088/mo property income against a $1,919/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This two-story home has a smart layout that offers space and privacy. Two bedrooms are at the front of the home, including the owner's suite which features a private bathroom and walk-in closet. Down the hall is the open concept living area which includes a covered patio in the back. Upstairs is a game room loft, as well as two bedrooms that share a jack-and-jill style bathroom in between.

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