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 627 Johnathon Ct, Joshua, TX, 76058 priced at $279,000 converts $1,996/mo rent into $12/mo cash flow after a $1,366/mo obligation. Total monthly income equals $1,996/mo, and annual cash flow totals $139/yr on $92,489 invested. Return on cash invested prints 20.06% in year one, and rental yield reads 8.58% against a $279,000 entry. Equity gained on principal adds $1,800/yr, while 5% annual appreciation compiles into $77,083 by year five. Five-year ROI reaches 104.87% and total cumulative return in cash sums $96,991. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,996/mo property income covering a $1,366/mo payment, not borrower’s personal income.
Single Family
Built in 1996
0.35 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 |
|---|---|---|
| 2024-11-30 | Listed for sale | $279,000 |
| 2020-04-09 | Sold | N/A |
| 2020-04-06 | Pending sale | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $227,232 | 8.89% |
| 2023-12-27 | $1551.69 | -43.67% | $208,679 | 10.00% |
| 2022-12-27 | $2754.69 | 0.38% | $189,708 | 10.00% |
Listed by: Jo Di Donato • Keller Williams Prosper Celina
Mls Name: NTREIS
Mls ID: #20785071
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.
