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 1128 Nighthawk Trl, Alvarado, TX, 76009 offers a 10.69% rental yield on a $336,700 purchase with $2,999/mo rent. Total monthly income registers $2,999/mo, and a $1,648/mo payment leaves $246/mo available for distribution. Annual cash flow reaches $2,946/yr on $111,616 to close, and return on cash invested stands at 22.55% in year one. Equity gained on principal adds $2,173/yr while 5% annual appreciation supports $93,024 over five years. Portfolio math shows five-year ROI at 119.62% and total cumulative return in cash at $133,514. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,999/mo property income against a $1,648/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in N/A
N/A 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 |
|---|---|---|
| 2025-09-04 | Listing removed | $340,000 |
| 2025-07-31 | Listed for sale | $340,000 |
| 2025-02-21 | Listing removed | $2,150 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-30 | $9898.25 | N/A | $399,482 | 10.57% |
| 2023-10-30 | N/A | N/A | $361,284 | 10.00% |
| 2022-10-30 | $8136.02 | 788.01% | $328,440 | 873.16% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
