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 103 S Cornelius, Thorndale, TX, 76577 priced at $217,500 converts $1,656/mo rent into $109/mo cash flow after a $1,065/mo obligation. Total monthly income equals $1,656/mo, and annual cash flow totals $1,306/yr on $72,101 invested. Return on cash invested prints 21.72% in year one, and rental yield reads 9.14% against a $217,500 entry. Equity gained on principal adds $1,403/yr, while 5% annual appreciation compiles into $60,091 by year five. Five-year ROI reaches 113.77% and total cumulative return in cash sums $82,026. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,656/mo property income covering a $1,065/mo payment, not borrower’s personal income.
Single Family
Built in N/A
0.37 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 |
|---|---|---|
| 2025-07-10 | Listing removed | $225,000 |
| 2025-06-03 | Contingent | $225,000 |
| 2025-05-05 | Listed for sale | $225,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-14 | $2585.24 | 36.83% | $152,746 | 10.00% |
| 2023-10-14 | $1889.45 | -23.31% | $138,860 | 10.00% |
| 2022-10-14 | $2463.72 | -2.72% | $126,236 | 10.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
