Silo Mills – Select Series Concept 2870 Plan, Silo Mills, Joshua, TX, 76058 | $910/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

Silo Mills – Select Series Concept 2870 Plan, Silo Mills, Joshua, TX, 76058 | $910/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
4017 sft

5928 Henslee Ct, Granbury, TX, 76049

4 Bed
2 Bath
2505 sft

203 Maverick Ct, Granbury, TX, 76049

3 Bed
3 Bath
2683 sft

6627 Pinehurst Dr, Granbury, TX, 76049

5 Bed
3 Bath
4585 sft

1430 Black Hawk Trl, Nemo, TX, 76070

Nearby investment properties with comparable prices

Concept 2870 Plan, Silo Mills - Select Series

4 Bed
3 Bath
2870 sft

Concept 2870 Plan, Silo Mills - Select Series, Joshua, TX, 76058

4 Bed
3 Bath
2283 sft

3908 Cimmaron Trl, Granbury, TX, 76049

4 Bed
2 Bath
2153 sft

952 Tesslynn Ave, Godley, TX, 76044

3 Bed
3 Bath
2283 sft

4009 Scenic Way, Granbury, TX, 76049

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

Investment property for sale in Joshua at Silo Mills – Select Series Concept 2870 Plan, Silo Mills, Joshua, TX, 76058 listed at $407,990 pairs $3,811/mo rent with a $1,997/mo payment to leave $910/mo cash flow. Total monthly income runs $3,811/mo, and annual cash flow reaches $10,915/yr on $135,249 cash to close. Return on cash invested measures 27.98% in year one, and rental yield registers 11.21% at a $407,990 basis. Equity gained on principal adds $2,633/yr, and annual property appreciation at 5% supports $112,720 by year five. Five-year ROI tracks 147.32% and total cumulative return in cash totals $199,252. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,811/mo property income relative to a $1,997/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

More details about the property

This spacious two-level home offers four bedrooms and two full bathrooms, with a main-floor powder room for added convenience. The open-plan kitchen, breakfast nook and family room lead to the backyard, with two covered patio options for entertaining. The well-equipped kitchen features an island and large walk-in pantry. The main-floor primary suite includes a walk-in closet and bathroom with double vanity, garden tub and shower stall. Upstairs, three bedrooms with walk-in closets share a second full bathroom, while a large game room offers a teenager's retreat.

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