








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Joshua at 1165 Sapphire Ln, Joshua, TX, 76058 offers $3,008/mo rent that, after a $1,786/mo payment, leaves $413/mo cash flow. Total monthly income is $3,008/mo, and annual cash flow is $4,955/yr on $120,998 cash. Return on cash invested measures 24% in year one, and rental yield stands at 9.89% at a $365,000 entry. Equity gained on principal adds $2,355/yr while 5% annual appreciation compounds into $100,843 by year five. Five-year ROI records 126% and total cumulative return in cash reaches $152,455. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,008/mo property income versus a $1,786/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2015
9,975 sqft 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 |
|---|---|---|
| 2025-03-26 | Listed for sale | $365,000 |
| 2024-08-15 | Listing removed | $375,000 |
| 2024-06-07 | Price change | $389,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | N/A | N/A | $357,977 | 10.00% |
| 2023-03-26 | $5836.06 | -10.47% | $325,434 | 10.00% |
| 2022-03-26 | $6518.44 | 4.61% | $295,849 | 10.00% |



Listed by: Susan Hutchens • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20879441
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.