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 3800 County Road 902, Joshua, TX, 76058 offers a 9.11% rental yield on a $185,000 purchase with $1,404/mo rent. Total monthly income registers $1,404/mo, and a $905/mo payment leaves $89/mo available for distribution. Annual cash flow reaches $1,067/yr on $61,328 to close, and return on cash invested stands at 21.65% in year one. Equity gained on principal adds $1,194/yr while 5% annual appreciation supports $51,112 over five years. Portfolio math shows five-year ROI at 113.38% and total cumulative return in cash at $69,531. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,404/mo property income against a $905/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1996
1.38 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 |
|---|---|---|
| 2025-01-25 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $68,793 | 10.00% |
| 2023-02-11 | $231.17 | 5.24% | $62,539 | 10.00% |
| 2022-02-11 | $219.66 | -16.05% | $56,854 | 10.00% |
Listed by: Shelley Boyd • We Sell Texas
Mls Name: NTREIS
Mls ID: #20826846
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.
