414 Dakota Dr, Joshua, TX, 76058 | $295/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

414 Dakota Dr, Joshua, TX, 76058 | $295/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2408 sft

10115 Ravenswood Rd, Granbury, TX, 76049

3 Bed
2 Bath
1351 sft

5408 Cortez Dr, Granbury, TX, 76049

3 Bed
2 Bath
2070 sft

5128 Park Blvd #21, Cleburne, TX, 76033

2 Bed
2 Bath
1168 sft

8511 Westover Ct, Granbury, TX, 76049

Nearby investment properties with comparable prices

3 Bed
2 Bath
1837 sft

213 Rose Ave, Cleburne, TX, 76033

4 Bed
2 Bath
1174 sft

1509 Berry Dr, Cleburne, TX, 76033

3 Bed
2 Bath
1075 sft

1103 Lynnwood Ct, Cleburne, TX, 76033

3 Bed
2 Bath
1388 sft

610 Phillips St, 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 414 Dakota Dr, Joshua, TX, 76058 priced at $249,900 pairs $2,072/mo rent with $295/mo cash flow after a $1,223/mo payment. Total monthly income equals $2,072/mo, and annual cash flow comes to $3,541/yr on $82,842 invested. Return on cash invested is 24.18% in year one, and rental yield stands at 9.95% on a $249,900 basis. Equity gained on principal adds $1,613/yr, and 5% annual appreciation accumulates to $69,043 by year five. Five-year ROI measures 127.04% and total cumulative return in cash reaches $105,242. For financing, Ziffy Mortgage’s DSCR program evaluates $2,072/mo property income against a $1,223/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2001

7,056 sqft lot

$N/A/sqft

No HOA

More details about the property

**100% USDA FINANCING AVAILABLE** No HOA!! Enjoy the freedom and flexibility of owning a home without association rules or dues. This charming 3-bedroom, 2-bathroom residence has been recently painted and offers a welcoming floor plan designed for both comfort and convenience. **New 14 SEER 3 ton R410A HVAC system installed 2022**. Wood laminate and vinyl flooring throughoutno carpet anywherecreates a clean, modern feel. The living area features a cozy wood-burning fireplace. 1-inch window blinds, ceiling fans and updated LED lighting are thru-out the home. The kitchen is equipped with a dishwasher, electric range, vent hood, and disposal, with a cozy dining area off to the side. The master suite includes a walk-in closet and a private full bathroom with a shower and single vanity. Two additional bedrooms share a full bath with a tub-shower combo. A full-size laundry room with extra closet rods provides added storage and function. Step outside to enjoy a fenced backyard and covered patio, perfect for relaxing or entertaining. Your cars need somewhere to live too and this home provides a 2-car front entry garage complete with opener. Located in the peaceful community of Joshua, youll enjoy small-town charm between Cleburne and Burleson. The city offers beautiful parks, splash pads, pavilions, and year-round community events including Movies in the Park, Kid Trout Fishing, Christmas festivities and Veterans Memorial ceremonies. Families will also appreciate being in Joshua ISD, home to highly rated Elder Elementary School. Dont miss your chance to tour this fantastic property 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