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 5205 Terrific Ln, Alvarado, TX, 76009 priced at $580,000 converts $2,596/mo rent into after a $2,839/mo obligation. Total monthly income equals $2,596/mo. Return on cash invested prints 10.24% in year one, and rental yield reads 5.37% against a $580,000 entry. Equity gained on principal adds $3,743/yr, while 5% annual appreciation compiles into $160,243 by year five. Five-year ROI reaches 52.26% and total cumulative return in cash sums $99,729. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,596/mo property income covering a $2,839/mo payment, not borrower’s personal income.
Single Family
Built in 2024
1.37 Acres lot
$N/A/sqft
$400 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 |
|---|---|---|
| 2025-02-02 | Price change | $580,000 |
| 2024-09-30 | Listed for sale | $577,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $109,440 | N/A |
| 2023-02-12 | $1809.24 | 1464.27% | $109,440 | 1677.78% |
| 2022-02-12 | $115.66 | N/A | $6,156 | N/A |
Listed by: Rachel Morton • NTex Realty, LP
Mls Name: NTREIS
Mls ID: #20728163
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.
