Bellflower III Plan, Silo Mills, Joshua, TX, 76058 | $1,082/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 III Plan, Silo Mills, Joshua, TX, 76058 | $1,082/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2069 sft

217 Bayless Ave, Godley, TX, 76044

4 Bed
4 Bath
2716 sft

9126 Bontura Rd, Granbury, TX, 76049

- Bed
- Bath
3805 sft

6810 Westover Dr, Granbury, TX, 76049

4 Bed
4 Bath
3774 sft

Bellflower II Plan, Silo Mills, Joshua, TX, 76058

Nearby investment properties with comparable prices

4 Bed
3 Bath
2450 sft

2067 Spieth St, Granbury, TX, 76048

3 Bed
2 Bath
2062 sft

4104 Cimmaron Trl, Granbury, TX, 76049

3 Bed
3 Bath
2595 sft

7829 Barley Field St, Joshua, TX, 76058

3 Bed
4 Bath
3336 sft

Primrose FE II Plan, Silo Mills, Joshua, TX, 76058

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

Rental property for sale in Joshua at Bellflower III Plan, Silo Mills, Joshua, TX, 76058 generates $4,836/mo in rent and, after a $2,584/mo payment, leaves $1,082/mo in cash flow. Total monthly income is $4,836/mo, and annual cash flow is $12,979/yr on $173,709 invested. Return on cash invested sits at 27.53% in year one, and rental yield is 10.99% on a $527,990 entry. Equity gained on principal adds $3,407/yr, while 5% annual appreciation builds toward $145,874 over five years. Five-year ROI reaches 144.9% and total cumulative return in cash sums $251,711. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,836/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Bellflower III is a spacious two-story home designed for those who want comfort, versatility, and elevated living. With five bedrooms, four and a half bathrooms, a dining room, game room, and dedicated study, this plan offers refined spaces for gathering and privacy alike. Ranging from 3,979 to 3,988 square feet, the Bellflower III provides abundant room to live and grow, with thoughtful details that make everyday life effortless. At the heart of the home, an open kitchen and family room create a warm, inviting space for connection and entertaining. A front study provides a quiet retreat for work or creativity, while the formal dining room can be built as a media room for flexible living. Upstairs, a large game room anchors the secondary bedrooms and opens to a remarkable in-law suite-complete with a private ensuite bathroom featuring a walk-in shower, separate soaking tub, dual sinks, and two walk-in closets. This layout offers comfort and independence for extended family or guests. With Bloomfield Homes' signature blend of function and style, the Bellflower III combines spacious design, modern convenience, and timeless elegance to create a home that truly adapts to your lifestyle.

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