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 9220 Colorado St, Joshua, TX, 76058 priced at $294,500 pairs $2,245/mo rent with $151/mo cash flow after a $1,441/mo payment. Total monthly income equals $2,245/mo, and annual cash flow comes to $1,814/yr on $97,627 invested. Return on cash invested is 21.77% in year one, and rental yield stands at 9.15% on a $294,500 basis. Equity gained on principal adds $1,900/yr, and 5% annual appreciation accumulates to $81,365 by year five. Five-year ROI measures 114.06% and total cumulative return in cash reaches $111,349. For financing, Ziffy Mortgage’s DSCR program evaluates $2,245/mo property income against a $1,441/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
1 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 |
|---|---|---|
| 2025-09-18 | Listing removed | $297,500 |
| 2025-04-05 | Listed for sale | $297,500 |
| 2024-09-10 | Listing removed | $297,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-09 | N/A | N/A | $209,744 | 10.00% |
| 2023-10-09 | $2019.99 | -36.01% | $190,676 | 19.22% |
| 2022-10-09 | $3156.87 | 23.30% | $159,938 | 7.94% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
