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 835 Waterford Way, Joshua, TX, 76058 priced at $384,195 pairs $5,989/mo rent with $3,257/mo cash flow after a $1,880/mo payment. Total monthly income equals $5,989/mo, and annual cash flow comes to $39,088/yr on $127,361 invested. Return on cash invested is 50.6% in year one, and rental yield stands at 18.71% on a $384,195 basis. Equity gained on principal adds $2,479/yr, and 5% annual appreciation accumulates to $106,146 by year five. Five-year ROI measures 268.66% and total cumulative return in cash reaches $342,166. For financing, Ziffy Mortgage’s DSCR program evaluates $5,989/mo property income against a $1,880/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
7,148 sqft 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 |
|---|---|---|
| 2024-05-10 | Price change | $384,195 |
| 2024-05-09 | Price change | $379,195 |
| 2024-04-23 | Price change | $384,195 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Stephen Kahn • Century 21 Mike Bowman, Inc.
Mls Name: NTREIS
Mls ID: #20477812
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.
