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 6601 Vintner Trl, Joshua, TX, 76058 priced at $254,999 converts $2,424/mo rent into $611/mo cash flow after a $1,248/mo obligation. Total monthly income equals $2,424/mo, and annual cash flow totals $7,329/yr on $84,532 invested. Return on cash invested prints 28.58% in year one, and rental yield reads 11.41% against a $254,999 entry. Equity gained on principal adds $1,645/yr, while 5% annual appreciation compiles into $70,452 by year five. Five-year ROI reaches 150.57% and total cumulative return in cash sums $127,279. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,424/mo property income covering a $1,248/mo payment, not borrower’s personal income.
Manufactured
Built in 1995
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 |
|---|---|---|
| 2025-01-24 | Price change | $254,999 |
| 2024-12-02 | Listed for sale | $259,999 |
| 2014-06-13 | Sold | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-11 | N/A | N/A | $174,350 | 10.24% |
| 2023-02-11 | $2490.13 | 13.41% | $158,154 | 29.48% |
| 2022-02-11 | $2195.77 | 18.11% | $122,150 | 19.58% |
Listed by: Paige Villalobos • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20788166
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.
