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 217 White Tail Ln, Alvarado, TX, 76009 priced at $365,000 pairs $3,455/mo rent with $665/mo cash flow after a $1,786/mo payment. Total monthly income equals $3,455/mo, and annual cash flow comes to $7,985/yr on $120,998 invested. Return on cash invested is 26.51% in year one, and rental yield stands at 11.36% on a $365,000 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,843 by year five. Five-year ROI measures 140.16% and total cumulative return in cash reaches $169,591. For financing, Ziffy Mortgage’s DSCR program evaluates $3,455/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2020
6,011 sqft lot
$N/A/sqft
$275 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 |
|---|---|---|
| 2024-05-17 | Listed for sale | $365,000 |
| 2024-04-09 | Listing removed | N/A |
| 2024-04-02 | Listed for sale | $379,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | N/A | N/A | $366,040 | -3.36% |
| 2023-10-15 | $8117.09 | -18.18% | $378,750 | 2.76% |
| 2022-10-15 | $9920.48 | 30.07% | $368,582 | 31.19% |
Listed by: Justin Lackey • Dynamic Real Estate Group
Mls Name: NTREIS
Mls ID: #20618720
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.
