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 7005 Walden Dr, Joshua, TX, 76058 uses $86,157 cash to close to unlock $95/yr annual cash flow and $8/mo monthly cash flow. Total monthly income runs $1,856/mo, and a $1,272/mo payment keeps the spread at $8/mo. Purchase price stands at $259,900, and rental yield measures 8.57% with $1,856/mo rent. Return on cash invested shows 20.02% in year one, and 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 104.64% and total cumulative return in cash records $90,154. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,856/mo property income covering a $1,272/mo payment rather than investor’s personal income.
Manufactured
Built in 2025
0.51 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 |
|---|---|---|
| 2025-08-26 | Listed for sale | $259,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-26 | N/A | N/A | $24,207 | 10.00% |
| 2023-08-26 | $81.37 | 5.16% | $22,006 | 10.00% |
| 2022-08-26 | $77.38 | 12.70% | $20,005 | 10.00% |
Listed by: Jaiden Harris • Real Broker, LLC
Mls Name: NTREIS
Mls ID: #21042130
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.
