Parker II 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
Rental property for sale in Thorndale at Parker II Plan, Country Meadows, Thorndale, TX, 76577 priced at $435,990 pairs $3,322/mo rent with $222/mo cash flow after a $2,134/mo payment. Total monthly income equals $3,322/mo, and annual cash flow comes to $2,659/yr on $144,531 invested. Return on cash invested is 21.75% in year one, and rental yield stands at 9.14% on a $435,990 basis. Equity gained on principal adds $2,813/yr, and 5% annual appreciation accumulates to $120,456 by year five. Five-year ROI measures 113.92% and total cumulative return in cash reaches $164,651. For financing, Ziffy Mortgage’s DSCR program evaluates $3,322/mo property income against a $2,134/mo payment instead of your W2s, 1099s, or Tax returns.
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
