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 531 Lone Star St, Joshua, TX, 76058 priced at $317,700 pairs $2,216/mo rent with after a $1,555/mo payment. Total monthly income equals $2,216/mo. Return on cash invested is 19.42% in year one, and rental yield stands at 8.37% on a $317,700 basis. Equity gained on principal adds $2,050/yr, and 5% annual appreciation accumulates to $87,775 by year five. Five-year ROI measures 101.42% and total cumulative return in cash reaches $106,813. For financing, Ziffy Mortgage’s DSCR program evaluates $2,216/mo property income against a $1,555/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1999
8,051 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 |
|---|---|---|
| 2025-09-30 | Listing removed | $325,000 |
| 2025-09-06 | Listed for sale | $325,000 |
| 2025-09-04 | Contingent | $325,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-21 | $4023.20 | 11.84% | $240,121 | 10.00% |
| 2023-10-21 | $3597.38 | -17.72% | $218,292 | 10.00% |
| 2022-10-21 | $4371.94 | 5.29% | $198,447 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
