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 405 E 11th St, Thornton, TX, 76687 uses $58,013 cash to close to unlock $3,361/yr annual cash flow and $280/mo monthly cash flow. Total monthly income runs $1,525/mo, and a $857/mo payment keeps the spread at $280/mo. Purchase price stands at $175,000, and rental yield measures 10.46% with $1,525/mo rent. Return on cash invested shows 25.7% in year one, and 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 135.21% and total cumulative return in cash records $78,439. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,525/mo property income covering a $857/mo payment rather than investor’s personal income.
Single Family
Built in 1991
0.35 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 |
|---|---|---|
| 2025-03-25 | Listed for sale | $175,000 |
| 2016-04-28 | Listing removed | $105,000 |
| 2016-03-22 | Price change | $105,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-25 | $1438.72 | 11.53% | $146,249 | 10.00% |
| 2023-03-25 | $1289.94 | -34.62% | $132,954 | 10.00% |
| 2022-03-25 | $1972.97 | 3.87% | $120,867 | 10.00% |
Listed by: Ann Cappelle • Lake Homes Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #20858785
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.
