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% |
Rental property for sale in Joshua at 5025 Running Brook Dr, Joshua, TX, 76058 offers $4,451/mo rent that, after a $2,790/mo payment, leaves $381/mo cash flow. Total monthly income is $4,451/mo, and annual cash flow is $4,570/yr on $187,530 cash. Return on cash invested measures 22.5% in year one, and rental yield stands at 9.37% at a $570,000 entry. Equity gained on principal adds $3,678/yr while 5% annual appreciation compounds into $157,480 by year five. Five-year ROI records 117.95% and total cumulative return in cash reaches $221,185. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,451/mo property income versus a $2,790/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
1.48 Acres lot
$N/A/sqft
$200 annually 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 |
|---|---|---|
| 2025-04-26 | Listed for sale | $570,000 |
| 2010-03-12 | Listing removed | $344,500 |
| 2008-12-21 | Listed for sale | $344,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-26 | N/A | N/A | $446,487 | 10.00% |
| 2023-04-26 | $5713.13 | -22.52% | $405,897 | 10.00% |
| 2022-04-26 | $7373.34 | 0.27% | $368,997 | 10.00% |
Listed by: Chris Farley • Mountain Creek Real Estate,LLC
Mls Name: NTREIS
Mls ID: #20910307
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.
