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% |
Total monthly income runs $1,750/mo, and a $2,002/mo payment. Purchase price stands at $409,000, and rental yield measures 5.13% with $1,750/mo rent. Return on cash invested shows 9.65% in year one, and 5% annual appreciation builds toward $112,999 over five years. Five-year ROI reaches 49.07% and total cumulative return in cash records $66,537. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,750/mo property income covering a $2,002/mo payment rather than investor’s personal income.
Single Family
Built in 1989
51.61 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 |
|---|---|---|
| 2025-05-31 | Listed for sale | $409,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-01 | $451.21 | 4.69% | $77,718 | 10.00% |
| 2023-06-01 | $431.01 | -6.70% | $70,653 | 10.00% |
| 2022-06-01 | $461.98 | 3.99% | $64,230 | 7.21% |
Listed by: Katherine McSwane • McSwane Real Estate, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #4800150
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively 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. Information is deemed reliable but not guaranteed.
