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 7505 Gold Creek Ln, Joshua, TX, 76058 priced at $265,000 pairs $2,176/mo rent with $292/mo cash flow after a $1,297/mo payment. Total monthly income equals $2,176/mo, and annual cash flow comes to $3,499/yr on $87,848 invested. Return on cash invested is 23.89% in year one, and rental yield stands at 9.85% on a $265,000 basis. Equity gained on principal adds $1,710/yr, and 5% annual appreciation accumulates to $73,215 by year five. Five-year ROI measures 125.43% and total cumulative return in cash reaches $110,187. For financing, Ziffy Mortgage’s DSCR program evaluates $2,176/mo property income against a $1,297/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2001
1.03 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 |
|---|---|---|
| 2024-09-13 | Price change | $265,000 |
| 2024-07-02 | Listed for sale | $185,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $81,745 | 10.00% |
| 2023-10-22 | $336.26 | -50.38% | $74,314 | 10.00% |
| 2022-10-22 | $677.73 | -11.70% | $67,558 | 10.00% |
Listed by: Katherine Day • Light Realty
Mls Name: NTREIS
Mls ID: #20728638
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.
