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 $3,004/mo, and a $2,932/mo payment. Purchase price stands at $599,000, and rental yield measures 6.02% with $3,004/mo rent. Return on cash invested shows 12.41% in year one, and 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 63.85% and total cumulative return in cash records $125,830. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,004/mo property income covering a $2,932/mo payment rather than investor’s personal income.
Single Family
Built in 1980
2.07 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 |
|---|---|---|
| 2024-07-26 | Price change | $635,000 |
| 2024-06-06 | Price change | $599,000 |
| 2024-02-29 | Listed for sale | $635,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $172,918 | 10.00% |
| 2023-12-27 | $717.29 | -58.73% | $157,198 | 10.00% |
| 2022-12-27 | $1738.23 | -9.60% | $142,907 | N/A |
Listed by: Cleoma Christian • Mersal Realty
Mls Name: NTREIS
Mls ID: #20413996
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.
