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 110 Pebble Creek Way, Alvarado, TX, 76009 priced at $314,900 converts $3,626/mo rent into $1,146/mo cash flow after a $1,541/mo obligation. Total monthly income equals $3,626/mo, and annual cash flow totals $13,756/yr on $104,389 invested. Return on cash invested prints 33.09% in year one, and rental yield reads 13.82% against a $314,900 entry. Equity gained on principal adds $2,032/yr, while 5% annual appreciation compiles into $87,001 by year five. Five-year ROI reaches 175.74% and total cumulative return in cash sums $183,454. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,626/mo property income covering a $1,541/mo payment, not borrower’s personal income.
Single Family
Built in 2004
7,840 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 |
|---|---|---|
| 2024-08-10 | Price change | $314,900 |
| 2024-08-02 | Price change | $319,900 |
| 2024-07-26 | Price change | $329,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | $8113.90 | 18.14% | $329,154 | 28.99% |
| 2022-08-13 | $6868.27 | -0.85% | $255,181 | N/A |
| 2021-08-13 | $6927.39 | 24.13% | $255,181 | 16.76% |
Listed by: Emily Hensley • JPAR Burleson
Mls Name: NTREIS
Mls ID: #20659249
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.
