Spring Cress II Plan, Silo Mills, Joshua, TX, 76058 | $1,211/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

Spring Cress II Plan, Silo Mills, Joshua, TX, 76058 | $1,211/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
4 Bath
3478 sft

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

3 Bed
3 Bath
3032 sft

1070 Mambrino Hwy, Granbury, TX, 76048

3 Bed
2 Bath
1902 sft

1202 Canvasback Dr, Granbury, TX, 76048

3 Bed
3 Bath
2150 sft

2706 Lakeridge Ct, Granbury, TX, 76048

Nearby investment properties with comparable prices

- Bed
- Bath
1952 sft

4801 W Wedgefield Rd, Granbury, TX, 76049

4 Bed
4 Bath
3527 sft

Bellflower Plan, Silo Mills, Joshua, TX, 76058

4 Bed
4 Bath
2838 sft

Violet IV Plan, Silo Mills, Joshua, TX, 76058

3 Bed
3 Bath
2207 sft

10301 Ravenswood Rd, 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

Rental property for sale in Joshua at Spring Cress II Plan, Silo Mills, Joshua, TX, 76058 priced at $476,990 converts $4,603/mo rent into $1,211/mo cash flow after a $2,335/mo obligation. Total monthly income equals $4,603/mo, and annual cash flow totals $14,528/yr on $158,122 invested. Return on cash invested prints 29.1% in year one, and rental yield reads 11.58% against a $476,990 entry. Equity gained on principal adds $3,078/yr, while 5% annual appreciation compiles into $131,784 by year five. Five-year ROI reaches 153.32% and total cumulative return in cash sums $242,432. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,603/mo property income covering a $2,335/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 Spring Cress floor plan is a two story home with four bedrooms, three and a half bathrooms, dining room, study, and two media rooms. Lots of flexibility with this floor plan that gives you the option for bedroom 5 with full bath at dining room and an optional bedroom 6 with full bath at the downstairs media room. There is also an optional mini garage in lieu of the dining room. Contact us or visit our model home for more information about this and other available plans.

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