Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Total monthly income runs $0/mo, and a $2,814/mo payment. Purchase price stands at $575,000, and rental yield measures 0% with $0/mo rent. Return on cash invested shows -5.88% in year one, and 5% annual appreciation builds toward $158,862 over five years. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $0/mo property income covering a $2,814/mo payment rather than investor’s personal income.
Single Family
Built in 2007
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76577, Thorndale, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,541 (100%) |
| Owner Occupied HU | 1,098 (71.3%) |
| Renter Occupied HU | 256 (16.6%) |
| Vacant Housing Units | 187 (12.1%) |
| Median Home Value | $248,969 |
| Average Home Value | $362,136 |
Residential
1,210
Single Family
1,210
Multi-Family
0
Businesses
86
Date | Event | Price |
|---|---|---|
| 2025-08-09 | Price change | $575,000 |
| 2025-07-01 | Listed for sale | $599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-08-09 | N/A | N/A | $411,516 | 10.00% |
| 2023-08-09 | $2983.67 | -7.51% | $374,105 | 10.00% |
| 2022-08-09 | $3226.00 | -0.58% | $340,095 | 10.00% |
No similar rental properties found nearby.
What's Special
Other,See Remarks
Listed by: Marty Irwin • Marty Irwin Realty LLC
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #589235
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 Central Texas MLS, All Rights Reserved.
