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 614 N Main St, Joshua, TX, 76058 priced at $284,999 pairs $2,036/mo rent with $9/mo cash flow after a $1,395/mo payment. Total monthly income equals $2,036/mo, and annual cash flow comes to $111/yr on $94,477 invested. Return on cash invested is 20.03% in year one, and rental yield stands at 8.57% on a $284,999 basis. Equity gained on principal adds $1,839/yr, and 5% annual appreciation accumulates to $78,740 by year five. Five-year ROI measures 104.7% and total cumulative return in cash reaches $98,922. For financing, Ziffy Mortgage’s DSCR program evaluates $2,036/mo property income against a $1,395/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1997
0.34 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 |
|---|---|---|
| 2025-01-22 | Price change | $284,999 |
| 2025-01-13 | Price change | $294,999 |
| 2024-11-19 | Price change | $299,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $235,298 | 10.00% |
| 2023-02-11 | $3503.16 | -18.02% | $213,907 | 10.00% |
| 2022-02-11 | $4273.35 | 5.20% | $194,461 | 10.00% |
Listed by: Van Duitsman • Tabernacle Realty LLC
Mls Name: NTREIS
Mls ID: #20778160
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.
