Everett Plan, Country MeadowsThorndaleTX76577
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
Investment property for sale in Thorndale at Everett Plan, Country Meadows, Thorndale, TX, 76577 earns $213/mo cash flow from $3,065/mo rent with a $1,963/mo payment. Total monthly income totals $3,065/mo, and annual cash flow totals $2,558/yr on $132,928 capital. ROI tracks 21.83% on current figures, and rental yield reads 9.17% at a $400,990 purchase. Equity gained on principal adds $2,588/yr, and 5% annual appreciation supports $110,786 over five years. Five-year ROI reaches 114.39% and total cumulative return in cash sums $152,055. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,065/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76577, Thorndale, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
1,210
Single Family
1,210
Multi-Family
0
Businesses
86
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
