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 625 Griffith Park Trl, Alvarado, TX, 76009 offers a 9.89% rental yield on a $314,900 purchase with $2,596/mo rent. Total monthly income registers $2,596/mo, and a $1,541/mo payment leaves $119/mo available for distribution. Annual cash flow reaches $1,428/yr on $104,389 to close, and return on cash invested stands at 21.28% in year one. Equity gained on principal adds $2,032/yr while 5% annual appreciation supports $87,001 over five years. Portfolio math shows five-year ROI at 112.37% and total cumulative return in cash at $117,298. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,596/mo property income against a $1,541/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
6,795 sqft 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 |
|---|---|---|
| 2025-01-31 | Price change | $314,900 |
| 2025-01-23 | Price change | $318,900 |
| 2025-01-15 | Listed for sale | $321,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | N/A | N/A | $329,595 | 6.45% |
| 2023-02-12 | $7632.49 | 117.01% | $309,625 | 136.94% |
| 2022-02-12 | $3517.18 | N/A | $130,676 | N/A |
Listed by: Wyatt Swiney • Texas Legacy Realty
Mls Name: NTREIS
Mls ID: #20817728
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.
