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 610 S Spears St, Alvarado, TX, 76009 priced at $224,900 pairs $2,249/mo rent with $649/mo cash flow after a $1,101/mo payment. Total monthly income equals $2,249/mo, and annual cash flow comes to $7,785/yr on $74,554 invested. Return on cash invested is 30.35% in year one, and rental yield stands at 12% on a $224,900 basis. Equity gained on principal adds $1,451/yr, and 5% annual appreciation accumulates to $62,136 by year five. Five-year ROI measures 160.07% and total cumulative return in cash reaches $119,341. For financing, Ziffy Mortgage’s DSCR program evaluates $2,249/mo property income against a $1,101/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1980
0.25 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 |
|---|---|---|
| 2025-05-17 | Listed for sale | $224,900 |
| 2016-09-16 | Listing removed | $50,000 |
| 2016-06-16 | Listed for sale | $50,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-18 | N/A | N/A | $151,782 | N/A |
| 2023-05-18 | $3741.55 | 57.28% | $151,782 | 71.72% |
| 2022-05-18 | $2378.98 | -0.85% | $88,388 | N/A |
Listed by: Patrick Kevlin • Patrick Kevlin Realty
Mls Name: NTREIS
Mls ID: #20940244
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.
