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 600 W Sheila Cir, Joshua, TX, 76058 with 5% annual appreciation on a $394,050 basis while $2,962/mo rent supports operations. Total monthly income totals $2,962/mo and a $1,929/mo payment preserves $160/mo for cash returns. Annual cash flow comes to $1,914/yr on $130,628 deployed, and return on cash invested reaches 21.37% in year one. Equity gained on principal adds $2,543/yr, and five-year appreciation sums $108,869 alongside rental yield of 9.02%. Five-year ROI measures 111.92% and total cumulative return in cash totals $146,204.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,962/mo property income versus a $1,929/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2007
0.29 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 |
|---|---|---|
| 2025-04-29 | Listed for sale | $394,050 |
| 2014-09-03 | Listing removed | $205,000 |
| 2014-08-04 | Price change | $205,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-29 | N/A | N/A | $371,443 | 10.00% |
| 2023-04-29 | $6162.98 | -12.66% | $337,675 | 10.00% |
| 2022-04-29 | $7056.45 | 6.67% | $306,977 | 10.00% |
Listed by: Melissa Reaves • Keller Williams Brazos West
Mls Name: NTREIS
Mls ID: #20919097
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.
