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% |
Rental property for sale in Joshua at 125 Mockingbird Hill Dr, Joshua, TX, 76058 priced at $419,999 converts $4,550/mo rent into $1,543/mo cash flow after a $2,056/mo obligation. Total monthly income equals $4,550/mo, and annual cash flow totals $18,516/yr on $139,230 invested. Return on cash invested prints 33.21% in year one, and rental yield reads 13% against a $419,999 entry. Equity gained on principal adds $2,710/yr, while 5% annual appreciation compiles into $116,038 by year five. Five-year ROI reaches 175.42% and total cumulative return in cash sums $244,231. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,550/mo property income covering a $2,056/mo payment, not borrower’s personal income.
Single Family
Built in 2024
8,407 sqft lot
$N/A/sqft
$240 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 |
|---|---|---|
| 2024-07-12 | Price change | $419,999 |
| 2024-05-13 | Price change | $439,287 |
| 2024-01-31 | Price change | $446,287 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20581741
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.
