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% |
Investment property for sale in Alvarado at 6132 Fm 2415, Alvarado, TX, 76009 uses $172,725 cash to close to unlock $7,407/yr annual cash flow and $617/mo monthly cash flow. Total monthly income runs $4,351/mo, and a $2,570/mo payment keeps the spread at $617/mo. Purchase price stands at $525,000, and rental yield measures 9.95% with $4,351/mo rent. Return on cash invested shows 24.35% in year one, and 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 127.85% and total cumulative return in cash records $220,833. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,351/mo property income covering a $2,570/mo payment rather than investor’s personal income.
Single Family
Built in 1988
4.57 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 |
|---|---|---|
| 2025-06-18 | Price change | $525,000 |
| 2025-06-04 | Price change | $549,000 |
| 2025-05-21 | Price change | $579,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-01 | N/A | N/A | $304,995 | 10.00% |
| 2023-07-01 | $3376.07 | -18.97% | $277,268 | 10.00% |
| 2022-07-01 | $4166.37 | 4.48% | $252,062 | 10.00% |
Listed by: Ed Deaton • Fathom Realty, LLC
Mls Name: NTREIS
Mls ID: #20923497
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.
