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 26 Osprey St, Joshua, TX, 76058 offers $2,334/mo rent that, after a $2,427/mo payment. Total monthly income is $2,334/mo. Return on cash invested measures 11.05% in year one, and rental yield stands at 5.65% at a $495,888 entry. Equity gained on principal adds $3,200/yr while 5% annual appreciation compounds into $137,005 by year five. Five-year ROI records 56.57% and total cumulative return in cash reaches $93,001. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,334/mo property income versus a $2,427/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
7,801 sqft lot
$N/A/sqft
$264 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 |
|---|---|---|
| 2025-08-26 | Price change | $495,888 |
| 2025-06-17 | Listed for sale | $515,799 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-28 | $1727.97 | 9.35% | $71,000 | N/A |
| 2023-10-28 | $1580.25 | N/A | $71,000 | N/A |
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20970962
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.
