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 4613 Thomas Acres Rd, Joshua, TX, 76058 earns $517/mo cash flow from $2,188/mo rent with a $1,150/mo payment. Total monthly income totals $2,188/mo, and annual cash flow totals $6,208/yr on $77,869 capital. ROI tracks 27.88% on current figures, and rental yield reads 11.18% at a $234,900 purchase. Equity gained on principal adds $1,516/yr, and 5% annual appreciation supports $64,899 over five years. Five-year ROI reaches 146.86% and total cumulative return in cash sums $114,357. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,188/mo property income instead of your personal income.
Manufactured
Built in 2000
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 |
|---|---|---|
| 2025-02-03 | Price change | $234,900 |
| 2024-12-06 | Listed for sale | $239,900 |
| 2024-10-07 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $109,133 | 20.00% |
| 2023-02-11 | $1431.90 | -12.41% | $90,944 | N/A |
| 2022-02-11 | $1634.81 | 122.10% | $90,944 | 124.86% |
Listed by: Natasha Rico • Rico Realty
Mls Name: NTREIS
Mls ID: #20788746
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.
