Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Joshua at Concept 3218 Plan, Mockingbird Hills, Joshua, TX, 76058 offers $4,949/mo rent that, after a $2,437/mo payment, leaves $1,408/mo cash flow. Total monthly income is $4,949/mo, and annual cash flow is $16,897/yr on $165,084 cash. Return on cash invested measures 30.14% in year one, and rental yield stands at 11.93% at a $497,990 entry. Equity gained on principal adds $3,213/yr while 5% annual appreciation compounds into $137,585 by year five. Five-year ROI records 158.95% and total cumulative return in cash reaches $262,405. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,949/mo property income versus a $2,437/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76058, Joshua, TX area.
| 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 |
Residential
7,893
Single Family
7,356
Multi-Family
537
Businesses
421
Date | Event | Price |
|---|---|---|
| 2024-06-17 | Price change | $497,990 |
| 2024-05-08 | Listed for sale | $477,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Landsea Homes
Mls Name: Landsea Holdings Corp.
Mls Provider:
Mls ID: #N/A
