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% |
Rental property for sale in Alvarado at 102 Janis St, Alvarado, TX, 76009 priced at $225,000 pairs $1,898/mo rent with $162/mo cash flow after a $1,101/mo payment. Total monthly income equals $1,898/mo, and annual cash flow comes to $1,939/yr on $74,588 invested. Return on cash invested is 22.51% in year one, and rental yield stands at 10.12% on a $225,000 basis. Equity gained on principal adds $1,452/yr, and 5% annual appreciation accumulates to $62,163 by year five. Five-year ROI measures 118.79% and total cumulative return in cash reaches $88,605. For financing, Ziffy Mortgage’s DSCR program evaluates $1,898/mo property income against a $1,101/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1994
9,801 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76009, Alvarado, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,885 (100%) |
| Owner Occupied HU | 6,636 (74.7%) |
| Renter Occupied HU | 1,757 (19.8%) |
| Vacant Housing Units | 492 ( 5.5%) |
| Median Home Value | $258,762 |
| Average Home Value | $301,630 |
Residential
8,499
Single Family
8,345
Multi-Family
154
Businesses
651
Date | Event | Price |
|---|---|---|
| 2025-05-28 | Listed for sale | $225,000 |
| 2022-12-12 | Sold | N/A |
| 2022-11-11 | Pending sale | $217,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-28 | N/A | N/A | $218,041 | N/A |
| 2023-05-28 | $5374.88 | 138.68% | $218,041 | 108.01% |
| 2022-05-28 | $2251.88 | 1.61% | $104,823 | 10.00% |
Listed by: Leslie Lopez • Rendon Realty, LLC
Mls Name: NTREIS
Mls ID: #20949576
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
