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 301 Edgehill Rd, Joshua, TX, 76058 earns $1,961/mo cash flow from $5,160/mo rent with a $2,202/mo payment. Total monthly income totals $5,160/mo, and annual cash flow totals $23,529/yr on $149,142 capital. ROI tracks 35.69% on current figures, and rental yield reads 13.76% at a $449,900 purchase. Equity gained on principal adds $2,903/yr, and 5% annual appreciation supports $124,299 over five years. Five-year ROI reaches 188.65% and total cumulative return in cash sums $281,362. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,160/mo property income instead of your personal income.
Single Family
Built in N/A
1.01 Acres 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 |
|---|---|---|
| 2024-08-23 | Listed for sale | $449,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-30 | $1554.27 | -45.59% | $286,270 | 10.00% |
| 2022-08-30 | $2856.52 | N/A | $260,245 | N/A |
| 2021-08-30 | $2856.52 | N/A | $260,245 | N/A |
Listed by: Brandon Neal • Neal Team Realty, LLC
Mls Name: NTREIS
Mls ID: #20705086
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.
