Silo Mills – Signature Series Concept 3135 Plan, Silo Mills, Joshua, TX, 76058 | $1,183/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 – Signature Series Concept 3135 Plan, Silo Mills, Joshua, TX, 76058 | $1,183/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1977 sft

2926 Steepleridge Cir, Granbury, TX, 76048

4 Bed
4 Bath
3683 sft

8617 Calviton Ct, Granbury, TX, 76049

Silo Mills – Signature Series Concept 3218 Plan, Silo Mills

4 Bed
4 Bath
3398 sft

Silo Mills – Signature Series Concept 3218 Plan, Silo Mills, Joshua, TX, 76058

3 Bed
2 Bath
2189 sft

534 Clearwater Pl, Granbury, TX, 76049

Nearby investment properties with comparable prices

Concept 3135 Plan, Silo Mills - Signature Series

4 Bed
4 Bath
3136 sft

Concept 3135 Plan, Silo Mills - Signature Series, Joshua, TX, 76058

4 Bed
2 Bath
2014 sft

2936 Willow Ridge Cir, Granbury, TX, 76049

4 Bed
3 Bath
2465 sft

7808 Barley Field St, Joshua, TX, 76058

3 Bed
2 Bath
1908 sft

1008 Barton Ranch Rd, Nemo, TX, 76070

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 – Signature Series Concept 3135 Plan, Silo Mills, Joshua, TX, 76058 listed at $449,990 pairs $4,382/mo rent with a $2,202/mo payment to leave $1,183/mo cash flow. Total monthly income runs $4,382/mo, and annual cash flow reaches $14,190/yr on $149,172 cash to close. Return on cash invested measures 29.42% in year one, and rental yield registers 11.69% at a $449,990 basis. Equity gained on principal adds $2,904/yr, and annual property appreciation at 5% supports $124,324 by year five. Five-year ROI tracks 155.06% and total cumulative return in cash totals $231,303. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,382/mo property income relative to a $2,202/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 expansive home offers a traditional floor plan with classic style and convenient living. The foyer leads to a private study with French doors and a formal dining room. The open-concept kitchen features a large island and connects to a breakfast nook with a window seat. Enjoy the family room with optional fireplace and access to the covered patio. The primary suite offers relaxation, while upstairs, three bedrooms and a game room create the ultimate 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