DEAN Plan, Cooper Valley, Joshua, TX, 76058 | $340/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

DEAN Plan, Cooper Valley, Joshua, TX, 76058 | $340/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2062 sft

1617 Hawthorne St, Cleburne, TX, 76033

4 Bed
3 Bath
2386 sft

5610 Wedgefield Rd, Granbury, TX, 76049

4 Bed
2 Bath
1920 sft

204 Landry Ave, Godley, TX, 76044

4 Bed
2 Bath
1624 sft

104 W Main St, Rio Vista, TX, 76093

Nearby investment properties with comparable prices

3 Bed
2 Bath
1840 sft

7728 Gatevine Ave, Joshua, TX, 76058

3 Bed
2 Bath
1754 sft

100 Landry Ave, Godley, TX, 76044

4 Bed
2 Bath
1827 sft

4814 W Wedgefield Rd, Granbury, TX, 76049

3 Bed
3 Bath
1750 sft

4901 Fairway Ct, Granbury, TX, 76049

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 DEAN Plan, Cooper Valley, Joshua, TX, 76058 generates $2,864/mo in rent and, after a $1,738/mo payment, leaves $340/mo in cash flow. Total monthly income is $2,864/mo, and annual cash flow is $4,081/yr on $117,679 invested. Return on cash invested sits at 23.38% in year one, and rental yield is 9.68% on a $354,990 entry. Equity gained on principal adds $2,291/yr, while 5% annual appreciation builds toward $98,077 over five years. Five-year ROI reaches 122.68% and total cumulative return in cash sums $144,368. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,864/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

The Dean is a single story home with 4 bedrooms and 2 bathrooms, offering approx 1,946 square feet of living space and a 2-car garage. Off the entry foyer is a hallway leading to three secondary bedrooms, and a secondary full bathroom. Continuing down the foyer into the home, you will enter the wide open living space with plenty of natural lighting. The spacious kitchen features a large kitchen island with dual sinks, a walk-in pantry, granite or quartz countertops, stainless steel electric appliances, and decorative tile backsplash. The open concept dining area and family room flow from the kitchen and overlook a covered back patio and backyard. A short hallway off the living room leads to the laundry room and the private main bedroom suite. The main bedroom offers a large ensuite bathroom complete with a tiled walk-in shower, dual vanity sinks, and a spacious walk-in closet. Additional features include landscape package with full sod and sprinkler system, partial guttering, and garage door opener. This home also 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 incl

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