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 Thorndale at 102 W Broadway St, Thorndale, TX, 76577 priced at $600,000 converts $5,400/mo rent into $1,133/mo cash flow after a $2,937/mo obligation. Total monthly income equals $5,400/mo, and annual cash flow totals $13,596/yr on $197,400 invested. Return on cash invested prints 26.95% in year one, and rental yield reads 10.8% against a $600,000 entry. Equity gained on principal adds $3,872/yr, while 5% annual appreciation compiles into $165,769 by year five. Five-year ROI reaches 141.77% and total cumulative return in cash sums $279,852. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,400/mo property income covering a $2,937/mo payment, not borrower’s personal income.
Single Family
Built in 2021
0.70 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 |
|---|---|---|
| 2024-01-25 | Listed for sale | $600,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Erica Urbanovsky • RE/MAX Associates Group
Mls Name: Unlock MLS
Mls Provider:
Mls ID: #9790056
Disclaimer: Based on information from Unlock MLS (alternatively, from ACTRIS) for the period through 2025-02-13 04:24:26 PST. Neither the Board nor ACTRIS guarantees or is in any way responsible for its accuracy. All data is provided AS IS and with all faults. Data maintained by the Board or ACTRIS may not reflect all real estate activity in the market. Information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Some IDX listings have been excluded from this website. [Click here for more information](/info/mls-disclaimers/#mls_27)
