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 4040 Dillard Ct, Joshua, TX, 76058 uses $87,848 cash to close to unlock $5,395/yr annual cash flow and $450/mo monthly cash flow. Total monthly income runs $2,334/mo, and a $1,297/mo payment keeps the spread at $450/mo. Purchase price stands at $265,000, and rental yield measures 10.57% with $2,334/mo rent. Return on cash invested shows 26.05% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 137% and total cumulative return in cash records $120,351. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,334/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Manufactured
Built in 1997
1 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 |
|---|---|---|
| 2025-02-04 | Listed for sale | $265,000 |
| 2024-05-30 | Listing removed | N/A |
| 2024-05-06 | Listed for rent | $1,750 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $146,878 | 8.35% |
| 2023-02-11 | $2134.41 | 29.35% | $135,562 | 47.68% |
| 2022-02-11 | $1650.11 | 26.29% | $91,795 | 27.86% |
Listed by: Kim Griffin • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20835028
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.
