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 5804 Martin Creek Dr, Joshua, TX, 76058 priced at $275,000 pairs $2,645/mo rent with $689/mo cash flow after a $1,346/mo payment. Total monthly income equals $2,645/mo, and annual cash flow comes to $8,273/yr on $91,163 invested. Return on cash invested is 28.98% in year one, and rental yield stands at 11.54% on a $275,000 basis. Equity gained on principal adds $1,775/yr, and 5% annual appreciation accumulates to $75,977 by year five. Five-year ROI measures 152.75% and total cumulative return in cash reaches $139,247. For financing, Ziffy Mortgage’s DSCR program evaluates $2,645/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1985
0.80 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 |
|---|---|---|
| 2024-09-03 | Listed for sale | $275,000 |
| 2023-08-30 | Sold | N/A |
| 2023-08-28 | Pending sale | $95,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-04 | $1209.57 | 40.37% | $71,229 | 58.89% |
| 2022-09-04 | $861.69 | -2.85% | $44,829 | N/A |
| 2021-09-04 | $886.99 | 72.24% | $44,829 | 79.14% |
Listed by: Mark Claver • Claver Realty LLC
Mls Name: NTREIS
Mls ID: #20719528
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.
