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% |
Investment property for sale in Joshua at 5809 Scott Ct, Joshua, TX, 76058 offers a 11.8% rental yield on a $289,000 purchase with $2,843/mo rent. Total monthly income registers $2,843/mo, and a $1,415/mo payment leaves $787/mo available for distribution. Annual cash flow reaches $9,449/yr on $95,804 to close, and return on cash invested stands at 29.77% in year one. Equity gained on principal adds $1,865/yr while 5% annual appreciation supports $79,845 over five years. Portfolio math shows five-year ROI at 156.96% and total cumulative return in cash at $150,374. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,843/mo property income against a $1,415/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1980
0.56 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 |
|---|---|---|
| 2024-06-25 | Price change | $289,000 |
| 2024-06-08 | Price change | $294,000 |
| 2024-05-24 | Listed for sale | $299,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $2735.22 | -12.41% | $173,721 | N/A |
| 2022-08-14 | $3122.80 | -1.23% | $173,721 | N/A |
| 2021-08-14 | $3161.60 | -7.74% | $173,721 | N/A |
Listed by: Thomas Langley • The Bauer Group, LLC
Mls Name: NTREIS
Mls ID: #20624563
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.
