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 6036 Huckleberry Ln, Joshua, TX, 76058 priced at $434,900 pairs $5,028/mo rent with $1,935/mo cash flow after a $2,129/mo payment. Total monthly income equals $5,028/mo, and annual cash flow comes to $23,220/yr on $144,169 invested. Return on cash invested is 36.01% in year one, and rental yield stands at 13.87% on a $434,900 basis. Equity gained on principal adds $2,806/yr, and 5% annual appreciation accumulates to $120,155 by year five. Five-year ROI measures 190.41% and total cumulative return in cash reaches $274,517. For financing, Ziffy Mortgage’s DSCR program evaluates $5,028/mo property income against a $2,129/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
1 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 |
|---|---|---|
| 2024-07-03 | Listed for sale | $434,900 |
| 2024-06-08 | Listing removed | N/A |
| 2024-03-13 | Listed for sale | $484,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $1487.35 | 15.93% | $85,000 | 30.77% |
| 2022-08-14 | $1282.98 | 42.69% | $65,000 | 44.44% |
| 2021-08-14 | $899.15 | 51.58% | $45,000 | 50.00% |
Listed by: Dennys Gonzalez • Texas Legacy Realty
Mls Name: NTREIS
Mls ID: #20663927
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.
