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% |
Investment property for sale in Joshua at 1024 Whitetail Ct, Joshua, TX, 76058 listed at $470,000 pairs $3,970/mo rent with a $2,300/mo payment to leave $507/mo cash flow. Total monthly income runs $3,970/mo, and annual cash flow reaches $6,087/yr on $155,805 cash to close. Return on cash invested measures 23.82% in year one, and rental yield registers 10.14% at a $470,000 basis. Equity gained on principal adds $3,033/yr, and annual property appreciation at 5% supports $129,852 by year five. Five-year ROI tracks 125.36% and total cumulative return in cash totals $195,321. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,970/mo property income relative to a $2,300/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
8,276 sqft lot
$N/A/sqft
$450 annually 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 |
|---|---|---|
| 2025-06-26 | Contingent | $470,000 |
| 2025-06-22 | Price change | $470,000 |
| 2025-06-11 | Price change | $475,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $424,773 | -7.74% |
| 2023-07-01 | $8801.05 | -14.32% | $460,430 | 12.47% |
| 2022-07-01 | $10271.65 | 1059.33% | $409,377 | 1069.65% |
Listed by: Lisa Rasor • Keller Williams Johnson County
Mls Name: NTREIS
Mls ID: #20904071
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
