Primrose FE III Plan, Silo Mills, Joshua, TX, 76058 | $773/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

Primrose FE III Plan, Silo Mills, Joshua, TX, 76058 | $773/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1902 sft

1202 Canvasback Dr, Granbury, TX, 76048

3 Bed
3 Bath
3032 sft

1070 Mambrino Hwy, Granbury, TX, 76048

3 Bed
4 Bath
3478 sft

Seaberry II Plan, Silo Mills, Joshua, TX, 76058

4 Bed
4 Bath
3695 sft

Spring Cress II Plan, Silo Mills, Joshua, TX, 76058

Nearby investment properties with comparable prices

4 Bed
3 Bath
2700 sft

The Vaquero Plan, Coppenger Place, Godley, TX, 76044

5 Bed
4 Bath
3496 sft

4437 Lupine Estate Dr, Joshua, TX, 76058

3 Bed
2 Bath
1830 sft

501 Panama Ct, Granbury, TX, 76048

4 Bed
3 Bath
2332 sft

7908 County Road 1006, Godley, TX, 76044

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 Primrose FE III Plan, Silo Mills, Joshua, TX, 76058 priced at $539,990 converts $4,613/mo rent into $773/mo cash flow after a $2,643/mo obligation. Total monthly income equals $4,613/mo, and annual cash flow totals $9,276/yr on $177,657 invested. Return on cash invested prints 25.28% in year one, and rental yield reads 10.25% against a $539,990 entry. Equity gained on principal adds $3,484/yr, while 5% annual appreciation compiles into $149,189 by year five. Five-year ROI reaches 132.87% and total cumulative return in cash sums $236,051. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,613/mo property income covering a $2,643/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Classic Series Primrose III floor plan is a two-story home with three bedrooms and three and a half bathrooms. Primrose III adds a media room to the plan. Features of this plan include a rotunda entry, formal dining, a large family room, an open kitchen with custom cabinets and an island, a primary suite with a walk-in closet and garden tub, and an upstairs game room and bath. Contact us or visit our model home for more information about building this plan.

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