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 9208 1st St, Joshua, TX, 76058 generates $1,930/mo in rent and, after a $1,027/mo payment, leaves $438/mo in cash flow. Total monthly income is $1,930/mo, and annual cash flow is $5,253/yr on $69,582 invested. Return on cash invested sits at 27.46% in year one, and rental yield is 11.03% on a $209,900 entry. Equity gained on principal adds $1,354/yr, while 5% annual appreciation builds toward $57,992 over five years. Five-year ROI reaches 144.55% and total cumulative return in cash sums $100,580. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,930/mo property income rather than buyer’s personal income.
Manufactured
Built in 1998
1.40 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 | Listed for sale | $209,900 |
| 2020-01-14 | Listing removed | $1,050 |
| 2019-12-30 | Listed for rent | $1,050 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $158,489 | 20.00% |
| 2023-10-22 | $2311.07 | 1.71% | $132,074 | 14.72% |
| 2022-10-22 | $2272.32 | 22.65% | $115,124 | 24.16% |
Listed by: Jeff Kelly • Wethington Agency
Mls Name: NTREIS
Mls ID: #20751479
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.
