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 143 White Oak St, Alvarado, TX, 76009 with 5% annual appreciation on a $104,600 basis while $1,418/mo rent supports operations. Total monthly income totals $1,418/mo and a $512/mo payment preserves $621/mo for cash returns. Annual cash flow comes to $7,454/yr on $34,675 deployed, and return on cash invested reaches 41.4% in year one. Equity gained on principal adds $675/yr, and five-year appreciation sums $28,899 alongside rental yield of 16.27%. Five-year ROI measures 220.13% and total cumulative return in cash totals $76,328.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,418/mo property income versus a $512/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Manufactured
Built in 2006
0.39 Acres lot
$N/A/sqft
$53 monthly 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 |
|---|---|---|
| 2024-12-20 | Price change | $104,600 |
| 2024-12-16 | Price change | $104,700 |
| 2024-12-12 | Price change | $104,800 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-12-27 | N/A | N/A | $500 | N/A |
| 2023-12-27 | $8.27 | -11.93% | $500 | N/A |
| 2022-12-27 | $9.39 | -1.26% | $500 | N/A |
Listed by: Nikki Davis • All City Real Estate, Ltd Co
Mls Name: NTREIS
Mls ID: #20748126
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.
