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 201 Roaring Springs Dr, Joshua, TX, 76058 priced at $400,000 converts $2,513/mo rent into after a $1,958/mo obligation. Total monthly income equals $2,513/mo. Return on cash invested prints 16.91% in year one, and rental yield reads 7.54% against a $400,000 entry. Equity gained on principal adds $2,581/yr, while 5% annual appreciation compiles into $110,513 by year five. Five-year ROI reaches 87.98% and total cumulative return in cash sums $116,656. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,513/mo property income covering a $1,958/mo payment, not borrower’s personal income.
Single Family
Built in N/A
0.65 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 |
|---|---|---|
| 2025-06-15 | Listed for sale | $400,000 |
| 2021-08-12 | Sold | N/A |
| 2021-07-08 | Pending sale | $369,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-15 | N/A | N/A | $387,162 | 10.00% |
| 2023-06-15 | $6470.08 | -12.30% | $351,965 | 10.00% |
| 2022-06-15 | $7377.79 | 46.39% | $319,968 | 60.72% |
Listed by: Danny Daouk • Powerstar Realty
Mls Name: NTREIS
Mls ID: #20970389
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.
