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 5204 Indian Rdg, Alvarado, TX, 76009 priced at $569,900 pairs $4,604/mo rent with $514/mo cash flow after a $2,789/mo payment. Total monthly income equals $4,604/mo, and annual cash flow comes to $6,171/yr on $187,497 invested. Return on cash invested is 23.35% in year one, and rental yield stands at 9.69% on a $569,900 basis. Equity gained on principal adds $3,677/yr, and 5% annual appreciation accumulates to $157,453 by year five. Five-year ROI measures 122.59% and total cumulative return in cash reaches $229,854. For financing, Ziffy Mortgage’s DSCR program evaluates $4,604/mo property income against a $2,789/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
1.45 Acres lot
$N/A/sqft
$450 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 |
|---|---|---|
| 2025-04-28 | Contingent | $569,900 |
| 2025-04-22 | Price change | $569,900 |
| 2025-03-07 | Price change | $579,525 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $116,000 | N/A |
| 2023-07-01 | $1917.68 | 1464.18% | $116,000 | 1677.78% |
| 2022-07-01 | $122.60 | N/A | $6,525 | N/A |
Listed by: Clinton Shipley • NTex Realty, LP
Mls Name: NTREIS
Mls ID: #20721928
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.
