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 9309 Kansas St, Joshua, TX, 76058 offers a 9.63% rental yield on a $239,000 purchase with $1,918/mo rent. Total monthly income registers $1,918/mo, and a $1,170/mo payment leaves $218/mo available for distribution. Annual cash flow reaches $2,619/yr on $79,229 to close, and return on cash invested stands at 23.21% in year one. Equity gained on principal adds $1,542/yr while 5% annual appreciation supports $66,031 over five years. Portfolio math shows five-year ROI at 121.84% and total cumulative return in cash at $96,528. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,918/mo property income against a $1,170/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2002
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 |
|---|---|---|
| 2025-06-05 | Listed for sale | $239,000 |
| 2025-03-21 | Sold | N/A |
| 2025-02-05 | Pending sale | $149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-05 | N/A | N/A | $180,569 | 20.00% |
| 2023-06-05 | $2633.04 | -1.98% | $150,474 | 10.57% |
| 2022-06-05 | $2686.10 | 15.80% | $136,087 | 17.23% |
Listed by: Meghan Beltran • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20960077
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.
