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% |
Investment property for sale in Thornton at 205 N Narcissus St, Thornton, TX, 76653 with 5% annual appreciation on a $109,000 basis while $857/mo rent supports operations. Total monthly income totals $857/mo and a $534/mo payment preserves $81/mo for cash returns. Annual cash flow comes to $977/yr on $36,134 deployed, and return on cash invested reaches 22.61% in year one. Equity gained on principal adds $703/yr, and five-year appreciation sums $30,115 alongside rental yield of 9.43%. Five-year ROI measures 118.62% and total cumulative return in cash totals $42,862.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $857/mo property income versus a $534/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1966
7,143 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76653, Kosse, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 605 (100%) |
| Owner Occupied HU | 374 (61.8%) |
| Renter Occupied HU | 81 (13.4%) |
| Vacant Housing Units | 150 (24.8%) |
| Median Home Value | $200,000 |
| Average Home Value | $240,127 |
Residential
444
Single Family
444
Multi-Family
0
Businesses
45
Date | Event | Price |
|---|---|---|
| 2025-04-05 | Listed for sale | $109,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-05 | $1089.15 | 15.50% | $59,340 | 49.47% |
| 2023-04-05 | $942.96 | 34.25% | $39,700 | 56.67% |
| 2022-04-05 | $702.39 | -4.28% | $25,340 | -1.32% |
Listed by: Ashley Fink • Gingrich Group, LLC
Mls Name: NTREIS
Mls ID: #20894297
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.
