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 5 Pin Oak St, Alvarado, TX, 76009 listed at $165,000 pairs $1,279/mo rent with a $808/mo payment to leave $46/mo cash flow. Total monthly income runs $1,279/mo, and annual cash flow reaches $556/yr on $54,698 cash to close. Return on cash invested measures 20.93% in year one, and rental yield registers 9.3% at a $165,000 basis. Equity gained on principal adds $1,065/yr, and annual property appreciation at 5% supports $45,586 by year five. Five-year ROI tracks 110.04% and total cumulative return in cash totals $60,191. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,279/mo property income relative to a $808/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2019
4,051 sqft lot
$N/A/sqft
$53 monthly 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 |
|---|---|---|
| 2025-01-27 | Price change | $165,000 |
| 2024-12-09 | Price change | $179,000 |
| 2024-09-29 | Price change | $179,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $162,031 | -4.65% |
| 2023-02-12 | $2809.32 | 20.13% | $169,933 | 36.52% |
| 2022-02-12 | $2338.60 | 142.20% | $124,471 | 145.18% |
Listed by: Brandee Escalante • eXp Realty
Mls Name: NTREIS
Mls ID: #20668694
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.
