The Sierra 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 The Sierra Plan, Country Meadows, Thorndale, TX, 76577 with 5% annual appreciation on a $408,990 basis while $3,146/mo rent supports operations. Total monthly income totals $3,146/mo and a $2,002/mo payment preserves $237/mo for cash returns. Annual cash flow comes to $2,849/yr on $135,580 deployed, and return on cash invested reaches 22.01% in year one. Equity gained on principal adds $2,639/yr, and five-year appreciation sums $112,996 alongside rental yield of 9.23%. Five-year ROI measures 115.33% and total cumulative return in cash totals $156,366.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,146/mo property income versus a $2,002/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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
