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 Seaberry Plan, Silo Mills, Joshua, TX, 76058 generates $4,220/mo in rent and, after a $2,374/mo payment, leaves $388/mo in cash flow. Total monthly income is $4,220/mo, and annual cash flow is $4,654/yr on $160,774 invested. Return on cash invested sits at 22.8% in year one, and rental yield is 10.44% on a $484,990 entry. Equity gained on principal adds $3,130/yr, while 5% annual appreciation builds toward $133,994 over five years. Five-year ROI reaches 120.62% and total cumulative return in cash sums $193,919. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,220/mo property income rather than buyer’s personal income.
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 |
|---|---|---|
| 2024-05-07 | Price change | $484,990 |
| 2024-04-16 | Price change | $479,990 |
| 2024-04-11 | Listed for sale | $474,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-11-26 | $12650.43 | 134.85% | $480,940 | 639.91% |
| 2023-11-26 | $5386.69 | N/A | $65,000 | N/A |
Listed by: N/A • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A
