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 420 Dakota Dr, Joshua, TX, 76058 uses $99,119 cash to close to unlock $815/yr annual cash flow and $68/mo monthly cash flow. Total monthly income runs $2,266/mo, and a $1,463/mo payment keeps the spread at $68/mo. Purchase price stands at $299,000, and rental yield measures 9.09% with $2,266/mo rent. Return on cash invested shows 20.73% in year one, and 5% annual appreciation builds toward $82,608 over five years. Five-year ROI reaches 108.75% and total cumulative return in cash records $107,794. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,266/mo property income covering a $1,463/mo payment rather than investor’s personal income.
Single Family
Built in 1999
8,058 sqft 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 |
|---|---|---|
| 2024-12-08 | Price change | $299,000 |
| 2024-11-26 | Price change | $310,000 |
| 2024-11-21 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $322,265 | N/A |
| 2023-12-27 | $5831.82 | 29.19% | $322,265 | 38.72% |
| 2022-12-27 | $4514.11 | 0.31% | $232,321 | 10.00% |
Listed by: Brandi Duncan • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20782307
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.
