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 5910 Pecan Cir, Alvarado, TX, 76009 priced at $559,000 pairs $4,430/mo rent with $455/mo cash flow after a $2,736/mo payment. Total monthly income equals $4,430/mo, and annual cash flow comes to $5,459/yr on $183,911 invested. Return on cash invested is 23.03% in year one, and rental yield stands at 9.51% on a $559,000 basis. Equity gained on principal adds $3,607/yr, and 5% annual appreciation accumulates to $154,441 by year five. Five-year ROI measures 120.76% and total cumulative return in cash reaches $222,087. For financing, Ziffy Mortgage’s DSCR program evaluates $4,430/mo property income against a $2,736/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1996
1.65 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 |
|---|---|---|
| 2024-06-16 | Price change | $559,000 |
| 2024-06-03 | Price change | $579,000 |
| 2024-04-26 | Listed for sale | $589,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-13 | N/A | N/A | $259,928 | 14.96% |
| 2022-08-13 | N/A | N/A | $226,103 | N/A |
| 2021-08-13 | N/A | N/A | $226,103 | 7.87% |
Listed by: Linda Olson • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #20577968
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.
