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% |
Investment property for sale in Joshua at 2013 Running Brook Dr, Joshua, TX, 76058 uses $150,501 cash to close to unlock $5,370/yr annual cash flow and $448/mo monthly cash flow. Total monthly income runs $3,845/mo, and a $2,222/mo payment keeps the spread at $448/mo. Purchase price stands at $454,000, and rental yield measures 10.16% with $3,845/mo rent. Return on cash invested shows 23.48% in year one, and 5% annual appreciation builds toward $125,432 over five years. Five-year ROI reaches 123.68% and total cumulative return in cash records $186,146. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,845/mo property income covering a $2,222/mo payment rather than investor’s personal income.
Single Family
Built in 2002
1.03 Acres lot
$N/A/sqft
$200 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 |
|---|---|---|
| 2024-08-09 | Price change | $454,000 |
| 2024-07-31 | Price change | $454,500 |
| 2024-07-21 | Price change | $460,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $9366.83 | -2.11% | $420,845 | 10.35% |
| 2022-08-14 | $9569.03 | 13.85% | $381,374 | 14.86% |
| 2021-08-14 | $8405.21 | 8.60% | $332,035 | 17.45% |
Listed by: Shana Beaty • Key Real Estate Texas LLC
Mls Name: NTREIS
Mls ID: #20655411
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.
