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 201 E Davis Ave, Alvarado, TX, 76009 generates $1,277/mo in rent and, after a $808/mo payment, leaves $103/mo in cash flow. Total monthly income is $1,277/mo, and annual cash flow is $1,239/yr on $54,698 invested. Return on cash invested sits at 22.17% in year one, and rental yield is 9.29% on a $165,000 entry. Equity gained on principal adds $1,065/yr, while 5% annual appreciation builds toward $45,586 over five years. Five-year ROI reaches 116.27% and total cumulative return in cash sums $63,599. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,277/mo property income rather than buyer’s personal income.
Single Family
Built in 1950
5,357 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 |
|---|---|---|
| 2025-06-19 | Listed for sale | $165,000 |
| 2021-03-31 | Sold | N/A |
| 2021-03-05 | Pending sale | $134,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-19 | N/A | N/A | $164,254 | 10.00% |
| 2023-06-19 | $2486.00 | -20.32% | $149,322 | 8.93% |
| 2022-06-19 | $3120.12 | 22.43% | $137,081 | 46.02% |
Listed by: Denise Bauer • Keller Williams Realty DPR
Mls Name: NTREIS
Mls ID: #20971810
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.
