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 3801 Bending Trl, Alvarado, TX, 76009 listed at $289,900 pairs $4,481/mo rent with a $1,419/mo payment to leave $2,419/mo cash flow. Total monthly income runs $4,481/mo, and annual cash flow reaches $29,033/yr on $96,102 cash to close. Return on cash invested measures 50.12% in year one, and rental yield registers 18.55% at a $289,900 basis. Equity gained on principal adds $1,871/yr, and annual property appreciation at 5% supports $80,094 by year five. Five-year ROI tracks 266.08% and total cumulative return in cash totals $255,705. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,481/mo property income relative to a $1,419/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2001
1.47 Acres 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 |
|---|---|---|
| 2024-08-09 | Listed for sale | $289,900 |
| 2015-04-13 | Listing removed | $1,250 |
| 2015-02-27 | Listed for rent | $1,250 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-14 | $3668.76 | 13.96% | $221,921 | 29.51% |
| 2022-08-14 | $3219.38 | -1.22% | $171,350 | N/A |
| 2021-08-14 | $3259.08 | -2.44% | $171,350 | 2.71% |
Listed by: Jeff Kelly • Wethington Agency
Mls Name: NTREIS
Mls ID: #20697093
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.
