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 8221 Moyer Ct, Joshua, TX, 76058 uses $86,157 cash to close to unlock $13,967/yr annual cash flow and $1,164/mo monthly cash flow. Total monthly income runs $3,012/mo, and a $1,272/mo payment keeps the spread at $1,164/mo. Purchase price stands at $259,900, and rental yield measures 13.91% with $3,012/mo rent. Return on cash invested shows 36.12% in year one, and 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 190.97% and total cumulative return in cash records $164,530. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,012/mo property income covering a $1,272/mo payment rather than investor’s personal income.
Manufactured
Built in 2000
1.12 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 |
|---|---|---|
| 2024-07-25 | Listed for sale | $259,900 |
| 2011-07-31 | Listing removed | $26,900 |
| 2011-06-23 | Price change | $26,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $382.07 | -60.52% | $88,273 | 10.00% |
| 2022-08-14 | $967.76 | -8.54% | $80,248 | 10.00% |
| 2021-08-14 | $1058.16 | 15.36% | $72,953 | 10.00% |
Listed by: Nathan Bowers • All City Real Estate, Ltd Co
Mls Name: NTREIS
Mls ID: #20652163
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.
