Jasmine Plan, Silo MillsJoshuaTX76058
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 Jasmine Plan, Silo Mills, Joshua, TX, 76058 priced at $379,990 converts $2,915/mo rent into $213/mo cash flow after a $1,860/mo obligation. Total monthly income equals $2,915/mo, and annual cash flow totals $2,552/yr on $125,967 invested. Return on cash invested prints 21.94% in year one, and rental yield reads 9.21% against a $379,990 entry. Equity gained on principal adds $2,452/yr, while 5% annual appreciation compiles into $104,984 by year five. Five-year ROI reaches 114.92% and total cumulative return in cash sums $144,765. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,915/mo property income covering a $1,860/mo payment, not borrower’s personal income.
Single Family
Built in 2026
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
