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 516 Highland Park Trl, Alvarado, TX, 76009 priced at $398,000 converts $3,559/mo rent into $729/mo cash flow after a $1,948/mo obligation. Total monthly income equals $3,559/mo, and annual cash flow totals $8,745/yr on $131,937 invested. Return on cash invested prints 26.54% in year one, and rental yield reads 10.73% against a $398,000 entry. Equity gained on principal adds $2,568/yr, while 5% annual appreciation compiles into $109,960 by year five. Five-year ROI reaches 139.59% and total cumulative return in cash sums $184,176. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,559/mo property income covering a $1,948/mo payment, not borrower’s personal income.
Single Family
Built in 2023
8,624 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Meghan Beltran • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #21058460
