2504 Brushy Nob Dr, Joshua, TX, 76058 | $107/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2504 Brushy Nob Dr, Joshua, TX, 76058 | $107/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1800 sft

652 Ridge Dr N, Cleburne, TX, 76033

3 Bed
2 Bath
1216 sft

6631 Dayla Ct, Granbury, TX, 76049

2 Bed
2 Bath
1400 sft

8452 Hilltop Dr, Cleburne, TX, 76033

3 Bed
2 Bath
1400 sft

6708 Timberhaven Ct, Granbury, TX, 76049

Nearby investment properties with comparable prices

2 Bed
2 Bath
980 sft

6613 Ashley Ct, Granbury, TX, 76049

Airbnb Potential+ 1 more

3 Bed
2 Bath
1216 sft

6624 Sunset Cove Ct, Granbury, TX, 76049

3 Bed
2 Bath
1216 sft

6631 Dayla Ct, Granbury, TX, 76049

2 Bed
1 Bath
832 sft

1706 Cuilco Ct, Granbury, TX, 76048

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Joshua at 2504 Brushy Nob Dr, Joshua, TX, 76058 uses $53,040 cash to close to unlock $1,288/yr annual cash flow and $107/mo monthly cash flow. Total monthly income runs $1,245/mo, and a $783/mo payment keeps the spread at $107/mo. Purchase price stands at $160,000, and rental yield measures 9.34% with $1,245/mo rent. Return on cash invested shows 22.34% in year one, and 5% annual appreciation builds toward $44,205 over five years. Five-year ROI reaches 117.15% and total cumulative return in cash records $62,138. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,245/mo property income covering a $783/mo payment rather than investor’s personal income.

Manufactured

Built in 1998

1.34 Acres lot

$N/A/sqft

No HOA

More details about the property

Secluded 3-Bedroom, 2-Bathroom Mobile Home on 1.3 Acres with Large Storage Building. Located in a tranquil, heavily wooded area, this single-wide mobile home offers the perfect opportunity for those seeking privacy and potential. Situated on 1.3 acres, the property boasts a large 30 x 40 metal storage building with electricity, providing ample space for tools, equipment, or a workshop. The circular gravel driveway adds convenience and leads to a private, fenced-in yard, perfect for pets or outdoor activities. The home features an aerobic septic system (updated one year ago per seller) and central air and heating, offering low-maintenance living. The screened-in front porch is an inviting space to enjoy nature, whether it's a quiet morning coffee or a relaxing evening. With its secluded setting and an additional carport for parking, this property is an investor's dream, with great potential in the land and the large storage building. Whether you're looking for a private retreat or an opportunity to make improvements, this unique property is worth considering. Great location in Godley ISD with easy access to Chisholm Trail Parkway. Property to be sold AS-IS and will require a significant amount of sweat equity for clean-up. Value primarily in land and metal building.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76058, Joshua, TX area.

Housing Distribution

Housing Statistics

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