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 9325 Montana St, Joshua, TX, 76058 offers a 17.46% rental yield on a $169,900 purchase with $2,472/mo rent. Total monthly income registers $2,472/mo, and a $832/mo payment leaves $1,234/mo available for distribution. Annual cash flow reaches $14,804/yr on $56,322 to close, and return on cash invested stands at 46.19% in year one. Equity gained on principal adds $1,096/yr while 5% annual appreciation supports $46,940 over five years. Portfolio math shows five-year ROI at 245.28% and total cumulative return in cash at $138,146. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,472/mo property income against a $832/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2006
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 |
|---|---|---|
| 2024-09-30 | Listed for sale | $169,900 |
| 2008-11-06 | Listing removed | $64,800 |
| 2008-09-27 | Price change | $64,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-22 | N/A | N/A | $197,795 | 8.91% |
| 2023-10-22 | $3177.86 | 46.22% | $181,610 | 64.94% |
| 2022-10-22 | $2173.32 | 20.71% | $110,108 | 22.20% |
Listed by: Jeff Kelly • Wethington Agency
Mls Name: NTREIS
Mls ID: #20726629
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.
