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 Hawthorne Plan, Silo Mills, Joshua, TX, 76058 priced at $399,990 pairs $3,330/mo rent with $485/mo cash flow after a $1,958/mo payment. Total monthly income equals $3,330/mo, and annual cash flow comes to $5,824/yr on $132,597 invested. Return on cash invested is 24.3% in year one, and rental yield stands at 9.99% on a $399,990 basis. Equity gained on principal adds $2,581/yr, and 5% annual appreciation accumulates to $110,510 by year five. Five-year ROI measures 127.62% and total cumulative return in cash reaches $169,225. For financing, Ziffy Mortgage’s DSCR program evaluates $3,330/mo property income against a $1,958/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 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 | $399,990 |
| 2024-06-03 | Listed for sale | $394,990 |
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
