Windhaven II Plan, Shale Creek: Cottage Collection, Justin, TX, 76247 | $1,632/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

Windhaven II Plan, Shale Creek: Cottage Collection, Justin, TX, 76247 | $1,632/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2581 sft

5616 The Resort Blvd, Fort Worth, TX, 76179

4 Bed
3 Bath
2215 sft

105 Rocky Top Ranch Ln, Reno, TX, 76020

4 Bed
3 Bath
2356 sft

101 Amanda Ct, Boyd, TX, 76023

4 Bed
3 Bath
2704 sft

Willow Plan, Stone Eagle, Azle, TX, 76020

Nearby investment properties with comparable prices

3 Bed
2 Bath
1463 sft

6353 Redeagle Creek Dr, Fort Worth, TX, 76179

4 Bed
2 Bath
1568 sft

116 Scenery Hill Dr, Azle, TX, 76020

3 Bed
2 Bath
1276 sft

2617 Kingsman Dr, Fort Worth, TX, 76179

3 Bed
2 Bath
1760 sft

417 Birchwood St, Azle, TX, 76020

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 Windhaven II Plan, Shale Creek: Cottage Collection, Justin, TX, 76247 generates $3,588/mo in rent and, after a $1,346/mo payment, leaves $1,632/mo in cash flow. Total monthly income is $3,588/mo, and annual cash flow is $19,589/yr on $91,162 invested. Return on cash invested sits at 41.4% in year one, and rental yield is 15.66% on a $274,999 entry. Equity gained on principal adds $1,775/yr, while 5% annual appreciation builds toward $75,977 over five years. Five-year ROI reaches 219.31% and total cumulative return in cash sums $199,931. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,588/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home has a classic layout for young families. The front door leads to a foyer with a laundry room attached, while down the hall is the open concept living area with a family room, dining room and kitchen. Adjacent are three bedrooms, including the owner's suite, which features a walk-in closet and full bathroom.

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