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% |
Total monthly income runs $4,094/mo, and a $3,059/mo payment. Purchase price stands at $625,000, and rental yield measures 7.86% with $4,094/mo rent. Return on cash invested shows 18.02% in year one, and 5% annual appreciation builds toward $172,676 over five years. Five-year ROI reaches 93.88% and total cumulative return in cash records $193,033. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,094/mo property income covering a $3,059/mo payment rather than investor’s personal income.
Single Family
Built in 2005
0.88 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76058, Joshua, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,412 (100%) |
| Owner Occupied HU | 6,030 (71.7%) |
| Renter Occupied HU | 1,868 (22.2%) |
| Vacant Housing Units | 514 ( 6.1%) |
| Median Home Value | $317,351 |
| Average Home Value | $364,850 |
Residential
7,893
Single Family
7,356
Multi-Family
537
Businesses
421
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Elliot Dodson • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #21057676
