Bellflower II Plan, Silo Mills, Joshua, TX, 76058 | $897/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Bellflower II Plan, Silo Mills, Joshua, TX, 76058 | $897/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2350 sft

3512 Big Timber Ln, Granbury, TX, 76049

4 Bed
4 Bath
3695 sft

Spring Cress II Plan, Silo Mills, Joshua, TX, 76058

3 Bed
3 Bath
3242 sft

10748 W Fm 4, Godley, TX, 76044

3 Bed
3 Bath
2341 sft

2701 River Ridge Ct, Granbury, TX, 76048

Nearby investment properties with comparable prices

4 Bed
4 Bath
3148 sft

7724 Barley Field St, Joshua, TX, 76058

4 Bed
4 Bath
3148 sft

7724 Barley Fld, Joshua, TX, 76058

4 Bed
3 Bath
2622 sft

209 Johnson Ct, Granbury, TX, 76048

4 Bed
3 Bath
2228 sft

2569 N County Road 1226, Godley, TX, 76044

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Joshua at Bellflower II Plan, Silo Mills, Joshua, TX, 76058 earns $897/mo cash flow from $4,460/mo rent with a $2,452/mo payment. Total monthly income totals $4,460/mo, and annual cash flow totals $10,770/yr on $164,826 capital. ROI tracks 26.59% on current figures, and rental yield reads 10.68% at a $500,990 purchase. Equity gained on principal adds $3,233/yr, and 5% annual appreciation supports $138,414 over five years. Five-year ROI reaches 139.89% and total cumulative return in cash sums $230,575. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,460/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Bellflower II is a thoughtfully designed two-story home that balances open-concept living with flexible spaces to fit your lifestyle. With four spacious bedrooms, three and a half bathrooms, a dining room, game room, media room, and a dedicated study, this plan offers room to grow and the freedom to personalize each space. Ranging from 3,774 to 3,785 square feet, the Bellflower II delivers generous living space across both levels, giving every member of the household room to relax and recharge. At the heart of the home, an open kitchen and family room create a welcoming environment for everyday living and effortless entertaining. A private study near the entry provides a quiet retreat for work or creativity, while the formal dining room can be built as a media room-whatever suits your needs. Upstairs, a spacious game room anchors the secondary bedrooms and offers even more flexibility. Choose to add an optional fifth bedroom-with or without a full bath-in place of the media room, perfect for guests or multi-generational living. Designed with Bloomfield Homes' signature blend of function and style, the Bellflower II combines comfort, versatility, and timeless appeal-making it a home you'll love for years to come.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76058, Joshua, TX area.

Housing Distribution

Housing Statistics

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