Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: $1 - $3k+
Home Type: Single Family
Get DSCR Mortgage Rate Quote
$1,300,000
3 bds3 ba2180sqft
2181 County Road 481ThrallTX76578
1.72%
Gross Yield
-0.67%
ROI
$1,860/m
Est. Rent
$0
Total Investment
$0
Down Payment
$0
Closing Costs
For Sale
Listed for sale 2 days ago
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Explore more listings using simple english
Investment Highlights
Total monthly income runs $1,860/mo, and a $6,363/mo payment. Purchase price stands at $1,300,000, and rental yield measures 1.72% with $1,860/mo rent. Return on cash invested shows -0.67% in year one, and 5% annual appreciation builds toward $359,166 over five years. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,860/mo property income covering a $6,363/mo payment rather than investor’s personal income.
Single Family
Built in 2025
10.44 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76578, Thrall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 891 (100%) |
| Owner Occupied HU | 657 (73.7%) |
| Renter Occupied HU | 167 (18.7%) |
| Vacant Housing Units | 67 ( 7.5%) |
| Median Home Value | $597,862 |
| Average Home Value | $630,339 |
Housing Distribution
Address Breakdown
Residential
686
Single Family
686
Multi-Family
0
Businesses
48
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved