Concept 2267 Plan, Silo Mills - Signature Series, Joshua, TX, 76058 | 6.23% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1691 sft

310 N Walnut St, Cleburne, TX, 76033

5 Bed
2 Bath
1888 sft

3505 Covert Ave, Fort Worth, TX, 76133

3 Bed
2 Bath
1274 sft

3128 S Jennings Ave, Fort Worth, TX, 76110

3 Bed
2 Bath
1155 sft

1504 Horncastle St, Fort Worth, TX, 76134

Nearby investment properties with comparable prices

4 Bed
2 Bath
1852 sft

1106 Holly St, Cleburne, TX, 76033

4 Bed
2 Bath
1839 sft

4241 Subtle Creek Ln, Fort Worth, TX, 76036

3 Bed
2 Bath
1531 sft

925 Kingbird Ln, Alvarado, TX, 76009

4 Bed
3 Bath
2476 sft

5237 Cedar Brush Dr, Fort Worth, TX, 76123

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

Return on cash invested sits at 12.95% in year one, and rental yield is 6.23% on a $391,990 entry. Equity gained on principal adds $2,529/yr, while 5% annual appreciation builds toward $108,300 over five years. Five-year ROI reaches 66.75% and total cumulative return in cash sums $86,733. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,034/mo property income rather than buyer’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