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 $2,929/mo, and a $2,863/mo payment. Purchase price stands at $585,000, and rental yield measures 6.01% with $2,929/mo rent. Return on cash invested shows 12.28% in year one, and 5% annual appreciation builds toward $161,625 over five years. Five-year ROI reaches 63.18% and total cumulative return in cash records $121,590. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,929/mo property income covering a $2,863/mo payment rather than investor’s personal income.
Single Family
Built in 2003
0.76 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 |
|---|---|---|
| 2025-04-17 | Listed for sale | $585,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-17 | N/A | N/A | $442,263 | 10.00% |
| 2023-04-17 | $3829.80 | -32.71% | $402,057 | 10.00% |
| 2022-04-17 | $5691.37 | 0.35% | $365,506 | 10.00% |
Listed by: Susan Doyal • Heritage Homes Realty
Mls Name: NTREIS
Mls ID: #20887552
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.
