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 Thornton at 1605 Tyler St, Thornton, TX, 76687 offers $1,519/mo rent that, after a $563/mo payment, leaves $701/mo cash flow. Total monthly income is $1,519/mo, and annual cash flow is $8,413/yr on $38,123 cash. Return on cash invested measures 41.98% in year one, and rental yield stands at 15.85% at a $115,000 entry. Equity gained on principal adds $742/yr while 5% annual appreciation compounds into $31,772 by year five. Five-year ROI records 222.51% and total cumulative return in cash reaches $84,825. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,519/mo property income versus a $563/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1998
3.73 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76687, Thornton, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,037 (100%) |
| Owner Occupied HU | 553 (53.3%) |
| Renter Occupied HU | 102 ( 9.8%) |
| Vacant Housing Units | 382 (36.8%) |
| Median Home Value | $262,321 |
| Average Home Value | $262,007 |
Residential
717
Single Family
717
Multi-Family
0
Businesses
26
Date | Event | Price |
|---|---|---|
| 2025-04-23 | Listed for sale | $115,000 |
| 2024-09-30 | Listing removed | $115,000 |
| 2024-08-16 | Price change | $115,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Kirk Regian • EG Realty
Mls Name: NTREIS
Mls ID: #20903387
Disclaimer: 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.
