407 Grayson Ct, Joshua, TX, 76058 | $313/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

407 Grayson Ct, Joshua, TX, 76058 | $313/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Landmark - Southfork Plan, Still Water Lake Estates

4 Bed
3 Bath
2380 sft

Landmark - Southfork Plan, Still Water Lake Estates, Zcs6up Godley, TX, 76044

3 Bed
2 Bath
1774 sft

618 W Heard St, Cleburne, TX, 76033

3 Bed
2 Bath
1680 sft

1307 Grand Ave, Cleburne, TX, 76033

3 Bed
2 Bath
1718 sft

5615 Cuero Dr, Granbury, TX, 76049

Nearby investment properties with comparable prices

3 Bed
2 Bath
1619 sft

5616 Mesa Loop, Granbury, TX, 76048

3 Bed
2 Bath
1344 sft

5804 Martin Creek Dr, Joshua, TX, 76058

2 Bed
3 Bath
1650 sft

6320 Circo Dr, Granbury, TX, 76049

2 Bed
2 Bath
1466 sft

3600 Linda Way, Granbury, TX, 76049

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Joshua at 407 Grayson Ct, Joshua, TX, 76058 offers $2,269/mo rent that, after a $1,346/mo payment, leaves $313/mo cash flow. Total monthly income is $2,269/mo, and annual cash flow is $3,761/yr on $91,163 cash. Return on cash invested measures 24.03% in year one, and rental yield stands at 9.9% at a $275,000 entry. Equity gained on principal adds $1,775/yr while 5% annual appreciation compounds into $75,977 by year five. Five-year ROI records 126.21% and total cumulative return in cash reaches $115,055. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,269/mo property income versus a $1,346/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2007

6,316 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautiful like new home featuring an open split bedroom floor plan featuring 3 bedrooms and 2 bathrooms. This property shines with pride of ownership inside and out. The over sized entryway is perfect for welcoming guests. The open floor plan shares a living room with vaulted ceilings and eat-in kitchen. Direct access to the backyard from the kitchen guides you to a cozy patio making it ideal for entertaining or allowing the kids to play freely outdoors! New laminate flooring throughout makes clearing a breeze. The kitchen is large enough for a full size dining table. A split bedroom concept offers the perfect amount of space and privacy. 2 secondary bedrooms, 1 full bath and laundry room share a hallway. The master ensuite is spacious enough for a siting area and or office space. Options for this room are endless! Offering dual sinks and large walk-in closet. Chicken coop and swing set to convey. Only minutes from the Chisholm Trail Toll Road with quick access to restaurants and shopping. Schedule your showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76058, Joshua, TX area.

Housing Distribution

Housing Statistics

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