Bellflower II Plan, Silo MillsJoshuaTX76058
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Joshua at Bellflower II Plan, Silo Mills, Joshua, TX, 76058 priced at $537,990 converts $4,529/mo rent into $703/mo cash flow after a $2,633/mo obligation. Total monthly income equals $4,529/mo, and annual cash flow totals $8,441/yr on $176,999 invested. Return on cash invested prints 24.83% in year one, and rental yield reads 10.1% against a $537,990 entry. Equity gained on principal adds $3,472/yr, while 5% annual appreciation compiles into $148,637 by year five. Five-year ROI reaches 130.43% and total cumulative return in cash sums $230,851. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,529/mo property income covering a $2,633/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
7,893
Single Family
7,356
Multi-Family
537
Businesses
421
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
