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 Houston at 6410 Thornwall St, Houston, TX, 77092 offers a 9.53% rental yield on a $165,000 purchase with $1,310/mo rent. Total monthly income registers $1,310/mo, and a $808/mo payment leaves $136/mo available for distribution. Annual cash flow reaches $1,635/yr on $54,698 to close, and return on cash invested stands at 22.9% in year one. Equity gained on principal adds $1,065/yr while 5% annual appreciation supports $45,586 over five years. Portfolio math shows five-year ROI at 120.14% and total cumulative return in cash at $65,711. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,310/mo property income against a $808/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1956
6,268 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77092, Houston, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,490 (100%) |
| Owner Occupied HU | 5,357 (32.5%) |
| Renter Occupied HU | 9,656 (58.6%) |
| Vacant Housing Units | 1,477 ( 9.0%) |
| Median Home Value | $304,801 |
| Average Home Value | $364,906 |
Residential
15,244
Single Family
6,718
Multi-Family
8,526
Businesses
3,263
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: Rebecca Locke • Century 21 Parisher Properties
Mls Name: HAR
Mls ID: #97529010
