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 529 Neely Ln, Joshua, TX, 76058 generates $1,901/mo in rent and, after a $1,069/mo payment, leaves $348/mo in cash flow. Total monthly income is $1,901/mo, and annual cash flow is $4,172/yr on $72,433 invested. Return on cash invested sits at 25.67% in year one, and rental yield is 10.44% on a $218,500 entry. Equity gained on principal adds $1,410/yr, while 5% annual appreciation builds toward $60,368 over five years. Five-year ROI reaches 134.95% and total cumulative return in cash sums $97,748. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,901/mo property income rather than buyer’s personal income.
Manufactured
Built in 2013
0.74 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Angelica Sewell • Realty of America, LLC
Mls Name: NTREIS
Mls ID: #21037814
