3622 N Fm 486ThorndaleTX76577
Nearby investment properties with comparable rents
- 3 Bed
- 2 Bath
- 2024 sft
- 3 Bed
- 3 Bath
- 2206 sft
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
Investment Highlights
Rental property for sale in Thorndale at 3622 N Fm 486, Thorndale, TX, 76577 generates $6,462/mo in rent, after a $4,625/mo payment. Total monthly income is $6,462/mo. Return on cash invested sits at 19.07% in year one, and rental yield is 8.21% on a $945,000 entry. Equity gained on principal adds $6,098/yr, while 5% annual appreciation builds toward $261,086 over five years. Five-year ROI reaches 99.51% and total cumulative return in cash sums $309,376. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,462/mo property income rather than buyer’s personal income.
Single Family
Built in 2014
20.00 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76577, Thorndale, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
1,210
Single Family
1,210
Multi-Family
0
Businesses
86
Nearby investment properties with comparable rents
- 3 Bed
- 2 Bath
- 2024 sft
- 3 Bed
- 3 Bath
- 2206 sft
Nearby investment properties with comparable prices