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% |
Investment property for sale in Joshua at Dewberry III Plan, Silo Mills, Joshua, TX, 76058 offers a 9.89% rental yield on a $482,990 purchase with $3,982/mo rent. Total monthly income registers $3,982/mo, and a $2,364/mo payment leaves $547/mo available for distribution. Annual cash flow reaches $6,568/yr on $160,111 to close, and return on cash invested stands at 24.01% in year one. Equity gained on principal adds $3,117/yr while 5% annual appreciation supports $133,441 over five years. Portfolio math shows five-year ROI at 126.06% and total cumulative return in cash at $201,835. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,982/mo property income against a $2,364/mo payment rather than investor’s personal income documents like 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 |
|---|---|---|
| 2025-04-01 | Price change | $482,990 |
| 2024-06-03 | Listed for sale | $467,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
