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 W Elm Ave, Alvarado, TX, 76009 priced at $205,000 converts $1,740/mo rent into $283/mo cash flow after a $1,003/mo obligation. Total monthly income equals $1,740/mo, and annual cash flow totals $3,391/yr on $67,958 invested. Return on cash invested prints 24.9% in year one, and rental yield reads 10.19% against a $205,000 entry. Equity gained on principal adds $1,323/yr, while 5% annual appreciation compiles into $56,638 by year five. Five-year ROI reaches 130.84% and total cumulative return in cash sums $88,914. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,740/mo property income covering a $1,003/mo payment, not borrower’s personal income.
Single Family
Built in 1955
9,931 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 |
|---|---|---|
| 2025-04-09 | Listed for sale | $205,000 |
| 2016-03-09 | Sold | N/A |
| 2016-01-23 | Pending sale | $74,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-09 | N/A | N/A | $86,957 | 10.00% |
| 2023-04-09 | $998.72 | -26.82% | $79,052 | 10.00% |
| 2022-04-09 | $1364.82 | -13.63% | $71,865 | N/A |
Listed by: Tara Roden • Fathom Realty LLC
Mls Name: NTREIS
Mls ID: #20892443
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.
