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 209 W Jessup St, Alvarado, TX, 76009 with 5% annual appreciation on a $261,100 basis while $2,196/mo rent supports operations. Total monthly income totals $2,196/mo and a $1,278/mo payment preserves $296/mo for cash returns. Annual cash flow comes to $3,556/yr on $86,555 deployed, and return on cash invested reaches 24.02% in year one. Equity gained on principal adds $1,685/yr, and five-year appreciation sums $72,137 alongside rental yield of 10.09%. Five-year ROI measures 126.33% and total cumulative return in cash totals $109,347.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,196/mo property income versus a $1,278/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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 |
|---|---|---|
| 2025-04-08 | Listing removed | $267,900 |
| 2025-04-06 | Listing removed | $1,650 |
| 2025-02-18 | Price change | $1,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $196,672 | N/A |
| 2023-07-01 | $4848.12 | 395.02% | $196,672 | 119.26% |
| 2022-07-01 | $979.38 | 7.84% | $89,698 | 10.00% |
Listed by: N/A • N/A
Mls Name: Zillow Rentals
Mls ID: #N/A
