








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Rental property for sale in Thorndale at 601 E Michalk St, Thorndale, TX, 76577 offers $1,868/mo rent that, after a $1,044/mo payment, leaves $351/mo cash flow. Total monthly income is $1,868/mo, and annual cash flow is $4,212/yr on $70,742 cash. Return on cash invested measures 25.86% in year one, and rental yield stands at 10.5% at a $213,399 entry. Equity gained on principal adds $1,377/yr while 5% annual appreciation compounds into $58,958 by year five. Five-year ROI records 135.96% and total cumulative return in cash reaches $96,183. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,868/mo property income versus a $1,044/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1935
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76577, Thorndale, TX area.
| 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 |
Residential
1,210
Single Family
1,210
Multi-Family
0
Businesses
86
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls ID: #3900627