5318 Thorngate Ct, Katy, TX, 77494 | $419/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5318 Thorngate Ct, Katy, TX, 77494 | $419/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2000 sft

Boone Plan, Miller's Pond, Rosenberg, TX, 77471

3 Bed
2 Bath
1797 sft

4014 Engel Rd, Beasley, TX, 77417

4 Bed
3 Bath
1831 sft

1219 Ricasoli Dr, Richmond, TX, 77406

4 Bed
2 Bath
1740 sft

Leona Plan, Candela 40', Richmond, TX, 77406

Nearby investment properties with comparable prices

4 Bed
3 Bath
2601 sft

3035 Tandem Ct, Rosenberg, TX, 77471

3 Bed
3 Bath
1580 sft

24670 Folkstone Cir, Katy, TX, 77494

3 Bed
2 Bath
2284 sft

4910 Mountain Maple Trl, Rosenberg, TX, 77471

3 Bed
3 Bath
1567 sft

24606 Folkstone Cir, Katy, TX, 77494

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

Investment property for sale in Katy at 5318 Thorngate Ct, Katy, TX, 77494 listed at $320,000 pairs $2,694/mo rent with a $1,566/mo payment to leave $419/mo cash flow. Total monthly income runs $2,694/mo, and annual cash flow reaches $5,024/yr on $106,080 cash to close. Return on cash invested measures 24.64% in year one, and rental yield registers 10.1% at a $320,000 basis. Equity gained on principal adds $2,065/yr, and annual property appreciation at 5% supports $88,410 by year five. Five-year ROI tracks 129.45% and total cumulative return in cash totals $137,319. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,694/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2004

5,170 sqft lot

$N/A/sqft

No HOA

More details about the property

An inviting home on a cul-de-sac in the active 55+ community of Heritage Grand. This thoughtfully designed 2-bedroom residence, a private office, and 2 full bathrooms blends comfort & convenience with access to resort-style amenities. Open layout makes everyday living & entertaining effortless. Spacious primary suite easily accommodates a sitting area and includes dual sinks, a relaxing jet tub, a separate shower, and a large walk-in closet. The secondary bedroom offers soaring ceilings, while the second full bath features a walk-in shower for added comfort and accessibility. Step outside to enjoy the covered patioa perfect spot for morning coffee or evening gatherings. Living in this vibrant 55+ community means more than just a homeits a lifestyle. Residents enjoy the best of Cinco Ranch along with a private clubhouse featuring a pool, pickleball courts, pool table, library, fitness center, and an active calendar of social events designed to keep you engaged and connected.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77494, Katy, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	51,600 (100%)
Owner Occupied HU	34,369 (66.6%)
Renter Occupied HU	14,379 (27.9%)
Vacant Housing Units	2,852 ( 5.5%)
Median Home Value	$489,545
Average Home Value	$538,775