8356 Thornhill DrNorth Richland HillsTX76182
Nearby investment properties with comparable rents
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 North Richland Hills at 8356 Thornhill Dr, North Richland Hills, TX, 76182 generates $5,760/mo in rent and, after a $3,901/mo payment, leaves $92/mo in cash flow. Total monthly income is $5,760/mo, and annual cash flow is $1,108/yr on $262,213 invested. Return on cash invested sits at 20.48% in year one, and rental yield is 8.67% on a $797,000 entry. Equity gained on principal adds $5,143/yr, while 5% annual appreciation builds toward $220,196 over five years. Five-year ROI reaches 107.11% and total cumulative return in cash sums $280,862. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,760/mo property income rather than buyer’s personal income.
Single Family
Built in 1995
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,030 (100%) |
| Owner Occupied HU | 9,619 (80.0%) |
| Renter Occupied HU | 2,184 (18.2%) |
| Vacant Housing Units | 227 ( 1.9%) |
| Median Home Value | $418,554 |
| Average Home Value | $457,174 |
Housing Distribution
Address Breakdown
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Brooks • JB Real Estate Group
Mls Name: NTREIS
Mls ID: #21024353