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 Rose Plan, Silo Mills, Joshua, TX, 76058 listed at $455,990 pairs $4,418/mo rent with a $2,232/mo payment to leave $1,175/mo cash flow. Total monthly income runs $4,418/mo, and annual cash flow reaches $14,103/yr on $151,161 cash to close. Return on cash invested measures 29.24% in year one, and rental yield registers 11.63% at a $455,990 basis. Equity gained on principal adds $2,942/yr, and annual property appreciation at 5% supports $125,982 by year five. Five-year ROI tracks 154.11% and total cumulative return in cash totals $232,946. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,418/mo property income relative to a $2,232/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
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 | $455,990 |
| 2024-05-30 | Listed for sale | $450,990 |
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
