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 212 Cheyenne Trl, Alvarado, TX, 76009 priced at $319,950 pairs $2,862/mo rent with $553/mo cash flow after a $1,566/mo payment. Total monthly income equals $2,862/mo, and annual cash flow comes to $6,641/yr on $106,063 invested. Return on cash invested is 26.17% in year one, and rental yield stands at 10.73% on a $319,950 basis. Equity gained on principal adds $2,065/yr, and 5% annual appreciation accumulates to $88,396 by year five. Five-year ROI measures 137.78% and total cumulative return in cash reaches $146,135. For financing, Ziffy Mortgage’s DSCR program evaluates $2,862/mo property income against a $1,566/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
6,316 sqft lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2024-10-12 | Listed for rent | $2,395 |
| 2024-10-10 | Price change | $319,950 |
| 2024-08-14 | Listed for sale | $324,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | N/A | N/A | $123,812 | 175.14% |
| 2023-10-15 | $1109.28 | N/A | $45,000 | N/A |
Listed by: Chad Smith • eXp Realty, LLC
Mls Name: NTREIS
Mls ID: #20701121
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.
