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 221 Sierra Dr, Joshua, TX, 76058 priced at $259,900 pairs $1,992/mo rent with $144/mo cash flow after a $1,272/mo payment. Total monthly income equals $1,992/mo, and annual cash flow comes to $1,727/yr on $86,157 invested. Return on cash invested is 21.91% in year one, and rental yield stands at 9.2% on a $259,900 basis. Equity gained on principal adds $1,677/yr, and 5% annual appreciation accumulates to $71,806 by year five. Five-year ROI measures 114.81% and total cumulative return in cash reaches $98,914. For financing, Ziffy Mortgage’s DSCR program evaluates $1,992/mo property income against a $1,272/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1984
10,541 sqft 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 |
|---|---|---|
| 2025-06-14 | Listed for sale | $259,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-14 | N/A | N/A | $133,583 | N/A |
| 2023-06-14 | $1442.37 | -39.75% | $133,583 | 0.52% |
| 2022-06-14 | $2394.04 | -10.16% | $132,886 | 10.00% |
Listed by: Serenda Weathers • All City Real Estate Ltd. Co.
Mls Name: NTREIS
Mls ID: #20968806
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.
