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 304 Apache Trl, Alvarado, TX, 76009 priced at $239,900 converts $1,899/mo rent into $116/mo cash flow after a $1,174/mo obligation. Total monthly income equals $1,899/mo, and annual cash flow totals $1,390/yr on $79,527 invested. Return on cash invested prints 21.66% in year one, and rental yield reads 9.5% against a $239,900 entry. Equity gained on principal adds $1,548/yr, while 5% annual appreciation compiles into $66,280 by year five. Five-year ROI reaches 113.83% and total cumulative return in cash sums $90,523. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,899/mo property income covering a $1,174/mo payment, not borrower’s personal income.
Single Family
Built in 2001
6,316 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 |
|---|---|---|
| 2024-12-09 | Price change | $239,900 |
| 2024-08-14 | Price change | $247,500 |
| 2024-07-04 | Listed for sale | $250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $272,919 | 10.00% |
| 2023-02-12 | $4911.75 | -21.66% | $248,108 | 6.51% |
| 2022-02-12 | $6269.86 | 12.64% | $232,948 | 13.61% |
Listed by: Anna Lopez • HomeSmart
Mls Name: NTREIS
Mls ID: #20652369
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.
