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 5500 Texas St, Joshua, TX, 76058 generates $3,782/mo in rent and, after a $1,321/mo payment, leaves $1,863/mo in cash flow. Total monthly income is $3,782/mo, and annual cash flow is $22,353/yr on $89,472 invested. Return on cash invested sits at 44.89% in year one, and rental yield is 16.82% on a $269,900 entry. Equity gained on principal adds $1,742/yr, while 5% annual appreciation builds toward $74,568 over five years. Five-year ROI reaches 238.02% and total cumulative return in cash sums $212,958. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,782/mo property income rather than buyer’s personal income.
Manufactured
Built in 2000
1.11 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 |
|---|---|---|
| 2024-07-16 | Price change | $269,900 |
| 2024-07-08 | Price change | $274,900 |
| 2024-06-08 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $388.45 | -60.86% | $89,657 | 10.00% |
| 2022-08-14 | $992.57 | -8.18% | $81,506 | 10.00% |
| 2021-08-14 | $1081.00 | 15.27% | $74,096 | 10.00% |
Listed by: Lindsay Haroon • The Agency Collective LLC
Mls Name: NTREIS
Mls ID: #20640264
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.
