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 9201 Montana St, Joshua, TX, 76058 priced at $238,000 converts $2,110/mo rent into $417/mo cash flow after a $1,165/mo obligation. Total monthly income equals $2,110/mo, and annual cash flow totals $5,009/yr on $78,897 invested. Return on cash invested prints 26.26% in year one, and rental yield reads 10.64% against a $238,000 entry. Equity gained on principal adds $1,536/yr, while 5% annual appreciation compiles into $65,755 by year five. Five-year ROI reaches 138.12% and total cumulative return in cash sums $108,970. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,110/mo property income covering a $1,165/mo payment, not borrower’s personal income.
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 |
|---|---|---|
| 2024-10-17 | Price change | $238,000 |
| 2024-10-03 | Listed for sale | $244,900 |
| 2024-08-09 | Listing removed | $249,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $102,768 | 10.00% |
| 2023-10-22 | $236.57 | -55.22% | $93,425 | 10.00% |
| 2022-10-22 | $528.28 | -53.79% | $84,932 | 10.00% |
Listed by: Tiffany Williams Bell • eXp Realty LLC
Mls Name: NTREIS
Mls ID: #20741253
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.
