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% |
Investment property for sale in Alvarado at 1121 Nighthawk Trl, Alvarado, TX, 76009 listed at $375,000 pairs $3,625/mo rent with a $1,835/mo payment to leave $722/mo cash flow. Total monthly income runs $3,625/mo, and annual cash flow reaches $8,669/yr on $124,313 cash to close. Return on cash invested measures 26.88% in year one, and rental yield registers 11.6% at a $375,000 basis. Equity gained on principal adds $2,420/yr, and annual property appreciation at 5% supports $103,606 by year five. Five-year ROI tracks 142.29% and total cumulative return in cash totals $176,883. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,625/mo property income relative to a $1,835/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2021
5,619 sqft lot
$N/A/sqft
$275 annually 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 |
|---|---|---|
| 2025-03-31 | Listed for sale | $375,000 |
| 2021-10-13 | Sold | N/A |
| 2021-09-21 | Pending sale | $383,474 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-31 | N/A | N/A | $392,164 | -3.40% |
| 2023-03-31 | $8784.76 | -7.66% | $405,963 | 8.36% |
| 2022-03-31 | $9513.72 | 938.38% | $374,626 | 1010.00% |
Listed by: David Chicotsky • Briggs Freeman Sotheby's Int'l
Mls Name: NTREIS
Mls ID: #20877156
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.
