409 Grayson Ct, Joshua, TX, 76058 | $369/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

409 Grayson Ct, Joshua, TX, 76058 | $369/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1542 sft

1204 Cindy Ln, Cleburne, TX, 76033

Investment Property+ 1 more

4 Bed
5 Bath
3424 sft

404 Forrest Ave, Cleburne, TX, 76033

5 Bed
4 Bath
3090 sft

1112 Goldenrod Dr, Godley, TX, 76044

3 Bed
2 Bath
1792 sft

8903 Ellerslie Cir, Granbury, TX, 76049

Nearby investment properties with comparable prices

3 Bed
2 Bath
1311 sft

1305 Clearfield Dr, Cleburne, TX, 76033

3 Bed
2 Bath
1425 sft

5831 Barkridge Dr, Granbury, TX, 76048

4 Bed
2 Bath
1919 sft

306 Myers Ave, Cleburne, TX, 76033

3 Bed
2 Bath
1601 sft

2104 Pebblecreek Dr, Cleburne, TX, 76033

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 409 Grayson Ct, Joshua, TX, 76058 generates $2,288/mo in rent and, after a $1,321/mo payment, leaves $369/mo in cash flow. Total monthly income is $2,288/mo, and annual cash flow is $4,425/yr on $89,472 invested. Return on cash invested sits at 24.85% in year one, and rental yield is 10.17% on a $269,900 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,568 over five years. Five-year ROI reaches 130.59% and total cumulative return in cash sums $116,838. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,288/mo property income rather than buyer’s personal income.

Single Family

Built in 2006

6,359 sqft lot

$N/A/sqft

No HOA

More details about the property

This inviting 3-bedroom, 2-bath home offers a spacious open-concept layout perfect for family living and entertaining. The large primary suite includes a relaxing sitting areaideal for reading or quiet evenings at home. The kitchen and living areas flow seamlessly together, creating a warm and functional space for gatherings. Enjoy the outdoors in the expansive fenced backyard, providing plenty of room for kids, pets, or weekend barbecues. Conveniently located near schools, shopping, and Chisholm Trail Parkway, this home combines comfort, space, and convenience all in one.

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