The San Angelo II Plan, Wildflower Ranch, Justin, TX, 76247 | $44/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

The San Angelo II Plan, Wildflower Ranch, Justin, TX, 76247 | $44/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2016 sft

937 Schubert Rd, Justin, TX, 76247

4 Bed
3 Bath
1967 sft

913 Schuberts Rd, Justin, TX, 76247

4 Bed
2 Bath
2020 sft

937 Schuberts Rd, Justin, TX, 76247

4 Bed
2 Bath
2091 sft

16441 Rangerville Dr, Justin, TX, 76247

Nearby investment properties with comparable prices

4 Bed
2 Bath
2038 sft

Cypress Plan, Wildflower Ranch, Justin, TX, 76247

4 Bed
3 Bath
2333 sft

Dogwood III Plan, Copper Creek, Fort Worth, TX, 76131

4 Bed
2 Bath
2407 sft

12705 Big Ranch Rd, Fort Worth, TX, 76179

Plan Merrivale Plan, Wellington: 40ft. lots

3 Bed
3 Bath
2098 sft

Plan Merrivale Plan, Wellington: 40ft. lots, Haslet, TX, 76052

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 The San Angelo II Plan, Wildflower Ranch, Justin, TX, 76247 earns $44/mo cash flow from $3,088/mo rent with a $2,095/mo payment. Total monthly income totals $3,088/mo, and annual cash flow totals $531/yr on $141,879 capital. ROI tracks 20.28% on current figures, and rental yield reads 8.66% at a $427,990 purchase. Equity gained on principal adds $2,762/yr, and 5% annual appreciation supports $118,246 over five years. Five-year ROI reaches 106.08% and total cumulative return in cash sums $150,512. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,088/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

The San Angelo Plan is a cozy and inviting 2-story floorplan featuring 4 bedrooms and 2.5 bathrooms.. As you open the door you flow through the Foyer past the cozy flex space and into the open Gourmet kitchen. The Dining opens into the Great room which is right off the private covered patio. The flow of this floorplan is perfect for entertaining. Right off the Dining is the stairwell and the spacious owner's suite with 200+ square feet, roomy walk-in closet, and large walk-in shower. Up the stairs you enter an ample loft space that flows into the secondary bedrooms and bathroom. Some of the flexible options for this home include Extended Rear Patio, Media Room, Fireplace, and bedroom 5.

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