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 3504 Wild Horse Ln, Joshua, TX, 76058 offers a 17% rental yield on a $260,000 purchase with $3,684/mo rent. Total monthly income registers $3,684/mo, and a $1,273/mo payment leaves $1,835/mo available for distribution. Annual cash flow reaches $22,016/yr on $86,190 to close, and return on cash invested stands at 45.45% in year one. Equity gained on principal adds $1,678/yr while 5% annual appreciation supports $71,833 over five years. Portfolio math shows five-year ROI at 241.04% and total cumulative return in cash at $207,749. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,684/mo property income against a $1,273/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2007
1.00 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 |
|---|---|---|
| 2024-08-08 | Listed for sale | $260,000 |
| 2024-06-09 | Listing removed | N/A |
| 2024-05-30 | Price change | $272,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1607.57 | -29.73% | $172,839 | 10.00% |
| 2022-08-14 | $2287.82 | 1.71% | $157,126 | 10.00% |
| 2021-08-14 | $2249.42 | 3.49% | $142,842 | 10.00% |
Listed by: Shane Woods • Keller Williams Heritage West
Mls Name: NTREIS
Mls ID: #20695975
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.
