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 133 Mockingbird Hill Dr, Joshua, TX, 76058 priced at $404,999 converts $4,526/mo rent into $1,626/mo cash flow after a $1,982/mo obligation. Total monthly income equals $4,526/mo, and annual cash flow totals $19,515/yr on $134,257 invested. Return on cash invested prints 34.44% in year one, and rental yield reads 13.41% against a $404,999 entry. Equity gained on principal adds $2,613/yr, while 5% annual appreciation compiles into $111,894 by year five. Five-year ROI reaches 182.08% and total cumulative return in cash sums $244,453. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,526/mo property income covering a $1,982/mo payment, not borrower’s personal income.
Single Family
Built in 2023
8,276 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 | $404,999 |
| 2024-05-08 | Listed for sale | $425,659 |
| 2024-05-08 | Listing removed | $425,659 |
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: #20606806
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.
