Concept 2622 Plan, Mockingbird HillsJoshuaTX76058
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 Concept 2622 Plan, Mockingbird Hills, Joshua, TX, 76058 priced at $443,990 pairs $3,713/mo rent with $556/mo cash flow after a $2,173/mo payment. Total monthly income equals $3,713/mo, and annual cash flow comes to $6,670/yr on $147,183 invested. Return on cash invested is 24.44% in year one, and rental yield stands at 10.04% on a $443,990 basis. Equity gained on principal adds $2,865/yr, and 5% annual appreciation accumulates to $122,666 by year five. Five-year ROI measures 128.35% and total cumulative return in cash reaches $188,907. For financing, Ziffy Mortgage’s DSCR program evaluates $3,713/mo property income against a $2,173/mo payment instead of your W2s, 1099s, or Tax returns.
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
