








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,478/mo, and a $2,129/mo payment. Purchase price stands at $435,000, and rental yield measures 6.84% with $2,478/mo rent. Return on cash invested shows 14.71% in year one, and 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 76.22% and total cumulative return in cash records $109,908. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,478/mo property income covering a $2,129/mo payment rather than investor’s personal income.
Manufactured
Built in 2011
2 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 |
|---|---|---|
| 2025-06-05 | Listed for sale | $435,000 |
| 2023-01-12 | Sold | N/A |
| 2022-12-21 | Pending sale | $400,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | N/A | N/A | $459,601 | 20.22% |
| 2023-06-05 | $7332.58 | 37.32% | $382,287 | 79.63% |
| 2022-06-05 | $5339.76 | 80.98% | $212,816 | 68.64% |



Listed by: Cassie Spears • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20955235
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.