COLEMAN Plan, Cooper Valley, Joshua, TX, 76058 | $237/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

COLEMAN Plan, Cooper Valley, Joshua, TX, 76058 | $237/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1940 sft

603 S Nolan River Rd, Cleburne, TX, 76033

3 Bed
3 Bath
1747 sft

4902 Walnut Place Ct, Granbury, TX, 76049

4 Bed
2 Bath
1769 sft

454 Silverton Dr, Granbury, TX, 76049

3 Bed
2 Bath
1794 sft

3104 Wrangler Ct, Granbury, TX, 76049

Nearby investment properties with comparable prices

4 Bed
2 Bath
2115 sft

1932 Cookes Ln, Cleburne, TX, 76033

3 Bed
2 Bath
1839 sft

8904 N Longwood Dr, Granbury, TX, 76049

4 Bed
2 Bath
2115 sft

1916 Cookes Ln, Cleburne, TX, 76033

4 Bed
2 Bath
1915 sft

303 Shoshone Dr, Cleburne, TX, 76033

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 COLEMAN Plan, Cooper Valley, Joshua, TX, 76058 priced at $342,990 converts $2,676/mo rent into $237/mo cash flow after a $1,679/mo obligation. Total monthly income equals $2,676/mo, and annual cash flow totals $2,841/yr on $113,701 invested. Return on cash invested prints 22.41% in year one, and rental yield reads 9.36% against a $342,990 entry. Equity gained on principal adds $2,213/yr, while 5% annual appreciation compiles into $94,762 by year five. Five-year ROI reaches 117.46% and total cumulative return in cash sums $133,557. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,676/mo property income covering a $1,679/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Coleman is a single story home that offers 3 bedrooms, 2 bathrooms and approx 1,742 sq. ft. of living space. Off the entry foyer is a hallway leading to both secondary bedrooms, as well as the secondary bathroom. You'll next enter the open concept Living, dining and kitchen which features stainless steel electric appliances, granite or quartz countertops, decorative ceramic tile backsplash and a corner walk-in pantry. The large kitchen island overlooks the dining and living room which has plenty of natural lighting. The dining area is next to the kitchen and leads out to the large covered patio. The private main bedroom suite is located off the living room and features dual vanity sinks, walk-in closet and large walk-in shower with tile surround. The laundry room is located just off the kitchen and includes a storage closet. Additional features include landscape package with full sod and sprinkler system, partial guttering, and garage door opener. The Coleman includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio

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