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 9109 Montana St, Joshua, TX, 76058 with 5% annual appreciation on a $230,000 basis while $2,245/mo rent supports operations. Total monthly income totals $2,245/mo and a $1,126/mo payment preserves $609/mo for cash returns. Annual cash flow comes to $7,310/yr on $76,245 deployed, and return on cash invested reaches 29.5% in year one. Equity gained on principal adds $1,484/yr, and five-year appreciation sums $63,545 alongside rental yield of 11.71%. Five-year ROI measures 155.52% and total cumulative return in cash totals $118,579.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,245/mo property income versus a $1,126/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 2006
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 |
|---|---|---|
| 2024-12-16 | Price change | $230,000 |
| 2024-10-14 | Price change | $239,800 |
| 2024-09-30 | Price change | $239,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $163,761 | 10.00% |
| 2023-12-27 | $1291.30 | -37.17% | $148,874 | 10.00% |
| 2022-12-27 | $2055.15 | -0.18% | $135,340 | 10.00% |
Listed by: Rhett Roden • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20648171
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.
