5705 Texas St, Joshua, TX, 76058 | $486/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5705 Texas St, Joshua, TX, 76058 | $486/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2740 sft

Meyerson Plan, Still Water Lake Estates, Godley, TX, 76044

4 Bed
2 Bath
1794 sft

2011 Roberts Dr, Granbury, TX, 76048

Landmark - Majestic Plan, Still Water Lake Estates

4 Bed
3 Bath
2550 sft

Landmark - Majestic Plan, Still Water Lake Estates, Godley, TX, 76044

3 Bed
2 Bath
1719 sft

107 N Cherry Ln, Granbury, TX, 76048

Nearby investment properties with comparable prices

4 Bed
3 Bath
2203 sft

121 Bluebonnet Way, Granbury, TX, 76048

3 Bed
2 Bath
1475 sft

814 Spanish Trail Dr, Granbury, TX, 76048

3 Bed
2 Bath
1376 sft

5511 Cold Water Trl, Granbury, TX, 76048

3 Bed
3 Bath
1875 sft

1017 Thicket Trl, Granbury, TX, 76048

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Joshua at 5705 Texas St, Joshua, TX, 76058 priced at $268,500 converts $2,395/mo rent into $486/mo cash flow after a $1,314/mo obligation. Total monthly income equals $2,395/mo, and annual cash flow totals $5,830/yr on $89,008 invested. Return on cash invested prints 26.46% in year one, and rental yield reads 10.7% against a $268,500 entry. Equity gained on principal adds $1,733/yr, while 5% annual appreciation compiles into $74,182 by year five. Five-year ROI reaches 139.17% and total cumulative return in cash sums $123,874. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,395/mo property income covering a $1,314/mo payment, not borrower’s personal income.

Manufactured

Built in 2001

1 Acres lot

$N/A/sqft

No HOA

More details about the property

Beautifully Updated Home on a Spacious 1-Acre Lot! This stunning, fully renovated home offers modern updates and ample space both inside and out. Featuring brand-new flooring, fresh neutral paint, and stylish designer lighting throughout, this home is move-in ready! The completely updated kitchen boasts sleek stainless steel appliances, granite countertops, and upgraded plumbing fixturesperfect for any home chef. Designed for comfort and convenience, this ideal floor plan includes four spacious bedrooms and three full bathrooms. The open-concept layout seamlessly connects the living and dining areas, complemented by both a formal dining room and a cozy breakfast nook. The luxurious primary suite features a double vanity with granite countertops, a relaxing soaking tub, and a separate shower. Outside, the expansive 1-acre lot offers endless possibilities! An outbuilding provides the perfect space for a home office, workshop, or man cave, while the generous yard allows for additional structures, recreational equipment, or simply room to roam.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76058, Joshua, TX area.

Housing Distribution

Housing Statistics

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