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 3417 Falcon Dr, Joshua, TX, 76058 listed at $175,000 pairs $2,034/mo rent with a $857/mo payment to leave $789/mo cash flow. Total monthly income runs $2,034/mo, and annual cash flow reaches $9,469/yr on $58,013 cash to close. Return on cash invested measures 36.23% in year one, and rental yield registers 13.95% at a $175,000 basis. Equity gained on principal adds $1,129/yr, and annual property appreciation at 5% supports $48,349 by year five. Five-year ROI tracks 191.66% and total cumulative return in cash totals $111,187. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,034/mo property income relative to a $857/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2015
1.08 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 |
|---|---|---|
| 2024-08-10 | Price change | $175,000 |
| 2024-08-02 | Listed for sale | $189,900 |
| 2024-06-18 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $571.76 | -67.28% | $168,865 | 10.00% |
| 2022-08-14 | $1747.69 | 0.48% | $153,514 | 10.00% |
| 2021-08-14 | $1739.31 | 0.44% | $139,558 | 10.00% |
Listed by: Alberto Vazquez • Avazco Realty Group
Mls Name: NTREIS
Mls ID: #20691433
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.
