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 3716 Shady Ln, Joshua, TX, 76058 listed at $210,000 pairs $3,090/mo rent with a $1,028/mo payment to leave $1,597/mo cash flow. Total monthly income runs $3,090/mo, and annual cash flow reaches $19,158/yr on $69,615 cash to close. Return on cash invested measures 47.43% in year one, and rental yield registers 17.66% at a $210,000 basis. Equity gained on principal adds $1,355/yr, and annual property appreciation at 5% supports $58,019 by year five. Five-year ROI tracks 251.66% and total cumulative return in cash totals $175,192. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,090/mo property income relative to a $1,028/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 1986
0.46 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 |
|---|---|---|
| 2024-08-07 | Listed for sale | $210,000 |
| 2019-09-13 | Sold | N/A |
| 2019-07-15 | Pending sale | $124,700 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1398.89 | -32.44% | $159,541 | 10.00% |
| 2022-08-14 | $2070.49 | -23.64% | $145,037 | -2.66% |
| 2021-08-14 | $2711.57 | 14.68% | $148,993 | 24.30% |
Listed by: Clark Wickliffe • RE/MAX FRONTIER
Mls Name: NTREIS
Mls ID: #20694840
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.
